77 Chelliah Court, Toronto E11

$1,149,000
77 Chelliah Court

$1,149,000

New
6d
Detached2-Storey

77 Chelliah Court, Toronto E11

Total Monthly Obligation $5,433

HausQ Valuation Report
Beds
6
Baths
4
Park
2
Sqft
1500-2000
DOM
6d
Score
16
Yield
3.7%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-E14091320
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-9.15 × 29.18 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$5,075 (2025)
Parking-3 - Attached
Basement-Separate Entrance, Finished, Apartment
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immed
Neighbourhood-Rouge E11
Title-Residential Freehold

No agent assigned

Luxury Living, Welcome to 77 Chelliah Crt, Scarborough. This New 2024 Built Detached Home Boosts 1963sqft Above Grade. Upgrades From Top To Bottom. Main Floor Features 9' Feet Smooth Ceilings, Open Concept Layout. White Kitchen With Waterfall Counters Centre Island. Upstairs Features 4 Spacious Bedrooms & a Dedicated Laundry Room. Basement Features 2 Bedrooms, Separate Laundry, Separate Entrance Finished By Builder. Interlock Driveway With No Sidewalk. No House Behind For Entertainment Nights With Full Privacy. Must See Home.

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

Closing Costs

Mortgage Amount
$919,200
Land Transfer Taxes$19,455
Legal Fees (Est.)
$
Total cash required for closing$250,755

Total Monthly Obligation

$5,433/mo
Mortgage $4,635
Monthly Loss $4,213
Principal$1,220
Interest$3,415
Property Tax$423
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.1%1
5-Year IRR
6.8%18
10-Year IRR
8.1%
Returns Index
10.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$42,000/yr
NOI
$28,225/yr
Net Cash Flow
-$2,283/mo
Cash Margin
-65.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.8/ 100

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

Comparables

Properties near 77 Chelliah Court

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.