651F Warden Avenue 48, Toronto E04

$649,000
651F Warden Avenue 48

$649,000

New
18d
Condo TownhouseStacked Townhouse

651F Warden Avenue 48, Toronto E04

Total Monthly Obligation $3,749

HausQ Valuation Report
Bed+Den
4+1
Baths
2
Park
2
Sqft
1200-1399
DOM
18d
Score
20
Yield
6.1%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Condo Townhouse
MLS® Number-E13864084
Bed+Den-4+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$2,025 (2025)
Maintenance-$761.95/mo
Locker-Owned
Parking-3 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Clairlea-Birchmount
Title-Residential Condo & Other

No agent assigned

Rare Large Unit with Rooftop Terrace! Attention Families and First-Time Buyers! Discover an incredible opportunity for affordable homeownership with this oversized 3+1 bedroom, 2 bath stacked townhome boasting 1,290 square feet of well-designed living space. Featuring a spacious rooftop terrace with western exposure, this home is perfect for entertaining. Step inside to find an open-concept dining area, high vaulted ceilings, and large windows that flood the space with natural light. The modern kitchen includes a breakfast bar with quartz countertops. Enjoy 3 parking spaces, including one garage spot. The generous bedrooms come with oversized windows, filling each room with light, while the primary bedroom features an ensuite for added comfort. Situated steps from the TTC, with a stop just outside. This home is surrounded by top-rated schools, daycare and is minutes from vibrant Danforth area, offering a variety of shopping and amenities at your door step. Don't miss out.

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

Closing Costs

Mortgage Amount
$519,200
Land Transfer Taxes$9,455
Legal Fees (Est.)
$
Total cash required for closing$140,755

Total Monthly Obligation

$3,749/mo
Mortgage $2,618
Monthly Loss $3,060
Principal$689
Interest$1,929
Property Tax$169
Condo Fees$762
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.4%38
10-Year IRR
11.0%
Returns Index
20.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$39,360/yr
NOI
$21,856/yr
Net Cash Flow
-$797/mo
Cash Margin
-24.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
23.1/ 100

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

Comparables

Properties near 651F Warden Avenue 48

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.