103 Donside Drive, Toronto E04

$624,900
103 Donside Drive

$624,900

New
20d
DetachedBungalow

103 Donside Drive, Toronto E04

Total Monthly Obligation $3,250

Beds
2
Baths
2
Park
2
Sqft
700-1100
DOM
20d
Score
19
Yield
5.1%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-E13859098
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-40 × 141.75 ft
Listed on site-Oct 3, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,250.9 (2026)
Parking-3 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-ACCSELL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-30-90 Days from irrevocable
Neighbourhood-Clairlea-Birchmount
Title-Residential Freehold

No agent assigned

Attention investors, renovators, contractors, and first-time buyers with vision! This detached home in the highly sought-after Clairlea-Birchmount community offers an exceptional opportunity to renovate, rebuild, or create your dream home. This property is brimming with potential and awaits your personal touch. You'll enjoy convenient access to Victoria Park Station, large Warden Woods park, schools, shopping, restaurants, and major commuter routes. Whether you're looking for your next investment project or a chance to customize a home from the ground up, this is a rare opportunity in a thriving east Toronto location. Bring your imagination and unlock the full potential of this property!

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

Closing Costs

Mortgage Amount
$499,920
Land Transfer Taxes$8,973
Legal Fees (Est.)
$
Total cash required for closing$135,453

Total Monthly Obligation

$3,250/mo
Mortgage $2,521
Monthly Loss $2,587
Principal$663
Interest$1,857
Property Tax$354
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,632/yr
NOI
$19,718/yr
Net Cash Flow
-$878/mo
Cash Margin
-33.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
25.3/ 100

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

Comparables

Properties near 103 Donside Drive

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.