428 Brownfield Gardens, Toronto E10

$1,580,000
428 Brownfield Gardens

$1,580,000

New
9d
Detached2-Storey

428 Brownfield Gardens, Toronto E10

Total Monthly Obligation $7,329

HausQ Valuation Report
Beds
6
Baths
4
Park
3
Sqft
2000-2500
DOM
9d
Score
14
Yield
2.7%
Cash on Cash
-11.6%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.6%
Property Type-Detached
MLS® Number-E14093476
Beds-6
Bathrooms-4
Size-2000-2500 sqft
Lot Size-68.5 × 133 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,967.76 (2025)
Parking-4 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Stucco (Plaster), Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Rouge E10
Title-Residential Freehold

No agent assigned

Deep Mature-tree Lot with Multi-functional outdoor areas. Quiet friendly neighborhood on a cul-de-sac street, separate entrance to finished basement. Beautiful stone and stucco house with large casement windows. Exterior Soffit pot lights. Open concept Main floor.

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

Closing Costs

Mortgage Amount
$1,264,000
Land Transfer Taxes$28,075
Legal Fees (Est.)
$
Total cash required for closing$345,575

Total Monthly Obligation

$7,329/mo
Mortgage $6,373
Monthly Loss $5,652
Principal$1,677
Interest$4,696
Property Tax$581
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.5%0
5-Year IRR
4.2%9
10-Year IRR
6.1%
Returns Index
5.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$42,804/yr
NOI
$27,056/yr
Net Cash Flow
-$4,119/mo
Cash Margin
-115.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
13.9/ 100

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

Comparables

Properties near 428 Brownfield Gardens

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.