124 Bathgate Drive, Toronto E10

$1,375,000
124 Bathgate Drive

$1,375,000

New
4d
Detached2-Storey

124 Bathgate Drive, Toronto E10

Total Monthly Obligation $6,474

HausQ Valuation Report
Beds
7
Baths
4
Park
2
Sqft
2500-3000
DOM
4d
Score
16
Yield
3.6%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-E14094128
Beds-7
Bathrooms-4
Size-2500-3000 sqft
Lot Size-57.88 × 121.63 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,631 (2026)
Parking-4 - Attached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate/TBA
Neighbourhood-Centennial Scarborough
Title-Residential Freehold

No agent assigned

Experience 2,690 square feet of luxury living in this exceptional, sun-drenched family home. Designed with ultimate versatility in mind, the expansive 4-bedroom plus den/library above-ground layout could be used as a 5th bedroom on the main level, making it perfect for multi-generational living. The heart of the home boasts a bright, open-concept layout highlighted by a beautifully updated kitchen and a cozy family room-both offering seamless indoor-outdoor flow with dual walkouts to the backyard. Stylish upgraded flooring and modern pot lighting throughout create a warm and sophisticated ambiance. The lower level offers incredible value with a completely private 3-bedroom in-law suite featuring its own separate entrance and laundry. Nestled in a highly sought-after, family-friendly neighbourhood on a picture-perfect, leafy, tree-lined street, this property truly has it all.

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

Closing Costs

Mortgage Amount
$1,100,000
Land Transfer Taxes$23,975
Legal Fees (Est.)
$
Total cash required for closing$300,475

Total Monthly Obligation

$6,474/mo
Mortgage $5,546
Monthly Loss $5,014
Principal$1,460
Interest$4,087
Property Tax$553
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 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
$49,200/yr
NOI
$33,149/yr
Net Cash Flow
-$2,784/mo
Cash Margin
-67.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.4/ 100

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

Comparables

Properties near 124 Bathgate Drive

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.