81 Vessel Crescent, Toronto E10

$988,000
81 Vessel Crescent

$988,000

New
24d
Detached2-Storey

81 Vessel Crescent, Toronto E10

Total Monthly Obligation $4,784

HausQ Valuation Report
Beds
4
Baths
4
Park
1
Sqft
1500-2000
DOM
24d
Score
17
Yield
4.2%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-E13860372
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-26.28 × 78.83 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,087.28 (2026)
Parking-2 - Attached
Basement-Apartment, Finished, Separate Entrance, Walk-Up
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Centennial Scarborough
Title-Residential Freehold

No agent assigned

Welcome to this stunning, carpet-free home situated just steps from the shores of Lake Ontario! Offering 3 spacious bedrooms + 2nd floor den/office and 3 bathrooms, this property combines modern comfort with an unbeatable location. The bright, open-concept main floor seamlessly integrates the living and family spaces, featuring a walk-out from the kitchen to a private backyard-perfect for entertaining. Upstairs, the primary bedroom serves as a true retreat, complete with a 4-piece ensuite featuring a relaxing soaker tub and separate standing shower. A large front balcony offers a wonderful spot to enjoy your morning coffee and lake breezes.The fully finished basement features a separate walk-up entrance, complete with a living area, bedroom and secondary kitchen-offering tremendous versatility for extended family or potential rental income. Unmatched location close to waterfront trails, beach areas, playgrounds, top-ranked schools, and all daily amenities. Commuters will love the easy access to TTC, Rouge Hill GO Station, Highway 401, Kingston Rd and Port Union Rd. Move-in ready living by the lake awaits !

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

Closing Costs

Mortgage Amount
$790,400
Land Transfer Taxes$16,235
Legal Fees (Est.)
$
Total cash required for closing$215,335

Total Monthly Obligation

$4,784/mo
Mortgage $3,985
Monthly Loss $3,736
Principal$1,049
Interest$2,937
Property Tax$424
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.1%23
10-Year IRR
9.0%
Returns Index
13.0/ 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
$41,232/yr
NOI
$27,522/yr
Net Cash Flow
-$1,692/mo
Cash Margin
-49.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.6/ 100

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

Comparables

Properties near 81 Vessel Crescent

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.