122 Warden Avenue, Toronto E06

$1,699,999
122 Warden Avenue

$1,699,999

New
23d
Detached2-Storey

122 Warden Avenue, Toronto E06

Total Monthly Obligation $7,959

Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
23d
Score
14
Yield
2.7%
Cash on Cash
-11.9%
Cap Rate
2.0%
5Y IRR
6.3%
10Y IRR
7.4%
Property Type-Detached
MLS® Number-E13843126
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-25.07 × 92.54 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,725 (2025)
Parking-2 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX ACE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Metal/Steel Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Birchcliffe-Cliffside
Title-Residential Freehold

No agent assigned

Experience refined modern living at 122 Warden Ave!!! a custom-built 3-bedroom showpiece tucked away at the quiet end of Warden Avenue. This stunning home features soaring 10 ft ceilings on the main floor and 9 ft ceilings upstairs, complemented by open riser stairs with sleek glass railings that add architectural elegance and flow. The designer kitchen showcases premium cabinetry, quartz countertops, and high-end appliances, while custom doors, detailed trim work, and rich finishes throughout highlight the craftsmanship. Ideal for families and professionals, this residence offers both comfort and sophistication in a peaceful, sought-after enclave near top schools, parks, the beach, and downtown. A rare opportunity to own a truly elevated home in one of Torontos hidden gems.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$1,359,999
Land Transfer Taxes$30,475
Legal Fees (Est.)
$
Total cash required for closing$371,975

Total Monthly Obligation

$7,959/mo
Mortgage $6,857
Monthly Loss $6,155
Principal$1,804
Interest$5,053
Property Tax$727
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.8%0
5-Year IRR
4.0%8
10-Year IRR
5.9%
Returns Index
5.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$45,936/yr
NOI
$28,117/yr
Net Cash Flow
-$4,514/mo
Cash Margin
-117.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.343
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
13.4/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 122 Warden Avenue

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.