5 Hemlock Avenue, Toronto E02

$1,235,000
5 Hemlock Avenue

$1,235,000

New
21d
Detached2-Storey

5 Hemlock Avenue, Toronto E02

Total Monthly Obligation $5,829

Beds
4
Baths
3
Park
1
Sqft
1100-1500
DOM
21d
Score
17
Yield
4.1%
Cash on Cash
-5.3%
Cap Rate
3.4%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Detached
MLS® Number-E13855518
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-40.5 × 79.41 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,662.76 (2026)
Parking-1 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS ADVANTAGE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30-60
Neighbourhood-Woodbine Corridor
Title-Residential Freehold

No agent assigned

Some homes just have a feeling about them - and 5 Hemlock Avenue is one of them.Tucked into one of The Beaches' most beloved neighbourhoods, this charming detached home has the kind of character that makes you want to slow down and stay awhile. From the pretty front verandah and classic brick exterior to the stained and leaded glass details and warm hardwood floors, there's something wonderfully inviting about this home from the moment you arrive.Inside, the main floor has an easy, open feel that works beautifully for everyday life and entertaining. The kitchen features a breakfast bar and walkout to the deck and BBQ area - the kind of spot that naturally becomes the centre of family dinners, morning coffee and summer evenings with friends.Main floor laundry & powder room - you are going to love it! Upstairs, three bedrooms offer comfortable space for family and guests, while the third-floor loft adds a flexible space for a home office, creative studio, reading room or kids area.The finished basement, complete with a three-piece ensuite, separate entrance & laundry hook up, offers even more flexibility for a growing family, guests or income.But perhaps the best part of 5 Hemlock is what happens outside its front door.This is a neighbourhood where community still feels like part of everyday life. Kids play together after school, neighbours come together for the big moments, and ordinary evenings can turn into impromptu gatherings. The kind of moments that remind you what it feels like to truly know the people around you.Close to the lake, parks, shops, restaurants, great schools and TTC, 5 Hemlock offers the best of The Beaches while still giving you that wonderful neighbourhood feeling.A home with character, flexibility and a community that makes everyday life feel a little more like a weekend.Welcome Home.

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

Closing Costs

Mortgage Amount
$988,000
Land Transfer Taxes$21,175
Legal Fees (Est.)
$
Total cash required for closing$269,675

Total Monthly Obligation

$5,829/mo
Mortgage $4,982
Monthly Loss $4,518
Principal$1,311
Interest$3,671
Property Tax$472
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$51,228/yr
NOI
$35,942/yr
Net Cash Flow
-$1,986/mo
Cash Margin
-46.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo25
Risk Index
16.9/ 100

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

Comparables

Properties near 5 Hemlock 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.