205 Hupfield Trail, Toronto E11

$1,179,000
205 Hupfield Trail

$1,179,000

New
4d
Detached2-Storey

205 Hupfield Trail, Toronto E11

Total Monthly Obligation $5,564

Beds
7
Baths
5
Park
4
Sqft
2500-3000
DOM
4d
Score
17
Yield
4.1%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Detached
MLS® Number-E14092480
Beds-7
Bathrooms-5
Size-2500-3000 sqft
Lot Size-36.13 × 105.06 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,203 (2025)
Parking-6 - Attached
Basement-Apartment, Separate Entrance, Walk-Up
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Malvern
Title-Residential Freehold

No agent assigned

LEGAL DUPLEX | 4+3 BEDROOMS | 5 WASHROOMS | 2 FULL KITCHENS' Truly exceptional, fully renovated detached home offering the perfect blend of space, versatility, and income potential! The main level features bright, spacious living areas and 4 generously sized bedrooms, including an impressive primary retreat with a 5-piece ensuite and a separate sitting area ideal for a nursery, private home office, dressing room, reading lounge, or additional relaxation space. The fully self-contained LEGAL basement apartment features a separate walk-up entrance, 3 spacious bedrooms, 2 full washrooms, a full kitchen, separate laundry, and a dedicated living area, making it ideal for rental income, multi-generational living, or extended family accommodations. Enjoy added convenience with an interlocked driveway offering extra parking and a generously sized backyard perfect for outdoor entertaining and family enjoyment. Major ticketed upgrades have already been completed, including a newer furnace (2021), AC (2023),, and roof (2022), providing added peace of mind and helping minimize future maintenance costs. situated in a welcoming, family-friendly neighbourhood with convenient access to Highway 401, TTC transit, the Amazon Fulfillment Centre, and Canada Post Distribution Centre and Mosque. Close to schools, University of Toronto Scarborough, and Centennial College. An incredible opportunity for families, investors, and buyers seeking additional income potential, flexible living arrangements, and long-term value!

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

Closing Costs

Mortgage Amount
$943,200
Land Transfer Taxes$20,055
Legal Fees (Est.)
$
Total cash required for closing$257,355

Total Monthly Obligation

$5,564/mo
Mortgage $4,756
Monthly Loss $4,313
Principal$1,251
Interest$3,504
Property Tax$434
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.2/ 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
$48,900/yr
NOI
$34,307/yr
Net Cash Flow
-$1,897/mo
Cash Margin
-46.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
17.3/ 100

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

Comparables

Properties near 205 Hupfield Trail

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.