39 Kilmarnock Avenue, Toronto E04

$799,000
39 Kilmarnock Avenue

$799,000

New
18d
Semi-Detached 2-Storey

39 Kilmarnock Avenue, Toronto E04

Total Monthly Obligation $3,896

Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
18d
Score
24
Yield
5.9%
Cash on Cash
2.4%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Semi-Detached
MLS® Number-E13861316
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-22 × 110 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,574 (2025)
Parking-4 - Detached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXCEL REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Clairlea-Birchmount
Title-Residential Freehold

No agent assigned

Welcome to this rarely offered 3-bedroom detached home situated on an oversized lot with the rare convenience of a detached 2-car garage. Offering a functional layout and outstanding flexibility, this home features two 3-piece bathrooms and a separate entrance, making it ideal for families, multi-generational living, or investors. A true highlight is the recently renovated basement (approximately 1 year old), thoughtfully updated with a modern kitchen, large breakfast bar, pot lights throughout, stylish LED staircase and ceiling lighting, newer flooring, and a separate entrance. Perfect as an in-law suite or an income-generating rental, this beautifully finished space adds exceptional versatility and value. Enjoy added peace of mind with major mechanical updates completed approximately 2 years ago, including the roof, furnace, central air conditioning, and an owned hot water tank, providing comfort and long-term reliability. Ideally located in a highly convenient neighbourhood, you're just steps to Danforth Avenue, Scarborough GO Station, TTC, schools, shopping, restaurants, and everyday amenities. Families will appreciate being just moments from Dunlop Park, featuring a splash pad, playground, and expansive green space for outdoor recreation. Combining a spacious oversized lot, a rare detached 2-car garage, a beautifully renovated basement with income potential, and major recent upgrades, this exceptional property offers outstanding value in a prime location. A rare opportunity not to be missed!

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$3,896/mo
Mortgage $3,223
Monthly Loss $3,048
Principal$848
Interest$2,375
Property Tax$298
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.5%4
5-Year IRR
13.6%62
10-Year IRR
13.4%
Returns Index
32.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$47,208/yr
NOI
$34,413/yr
Net Cash Flow
-$355/mo
Cash Margin
-9.0%1
Cash Flow Index
0.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
25.5/ 100

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

Comparables

Properties near 39 Kilmarnock 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.