12 Hazel Avenue, Toronto E02

$3,375,000
12 Hazel Avenue

$3,375,000

New
18d
Detached3-Storey

12 Hazel Avenue, Toronto E02

Total Monthly Obligation $15,204

HausQ Valuation Report
Beds
5
Baths
5
Park
5
Sqft
2500-3000
DOM
18d
Score
13
Yield
1.6%
Cash on Cash
-16.3%
Cap Rate
1.1%
5Y IRR
2.9%
10Y IRR
4.9%
Property Type-Detached
MLS® Number-E13862290
Beds-5
Bathrooms-5
Size-2500-3000 sqft
Lot Size-30 × 136 ft
Listed on site-Oct 5, 2026
Style-3-Storey
Building Type-Detached
Taxes-$14,578.9 (2026)
Parking-6 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Stucco (Plaster)
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-The Beaches
Title-Residential Freehold

No agent assigned

Prime Beaches Location. Situated in the Highly Coveted Hazel-Fernwood pocket, just south of Queen Street and steps to the boardwalk, this exceptional home offers year-round lake views from all three levels. Tucked within a quiet, close-knit neighbourhood, it presents a rare and unique blend of privacy and community. Walking distance to top-rated schools. The residence offers over 3,250 square feet of sophisticated living space. An abundance of natural light defines the interiors, while the main floor features rich oak hardwood and a stunning gourmet kitchen designed for both everyday living and elegant entertaining. The exterior offers 5 car parking and detached garage (additional one car parking). Laneway home potential; preliminary designs from Lanescape included. A great opportunity for families seeking space in the heart of the Beach. Set within a close-knit, family-friendly neighbourhood and an easy walk to top-rated schools.

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

Closing Costs

Mortgage Amount
$2,700,000
Land Transfer Taxes$70,850
Legal Fees (Est.)
$
Total cash required for closing$747,350

Total Monthly Obligation

$15,204/mo
Mortgage $13,614
Monthly Loss $11,621
Principal$3,582
Interest$10,031
Property Tax$1,215
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
0.9%7
Cash-on-Cash
-18.4%0
5-Year IRR
1.2%4
10-Year IRR
3.8%
Returns Index
3.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$54,000/yr
NOI
$29,521/yr
Net Cash Flow
-$11,154/mo
Cash Margin
-247.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.181
LTV Ratio
80.0%18
Vacancy Buffer
0.6 mo13
Risk Index
10.9/ 100

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

Comparables

Properties near 12 Hazel 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.