207 Waverley Road, Toronto E02

$999,000
207 Waverley Road

$999,000

New
3d
Semi-Detached 2-Storey

207 Waverley Road, Toronto E02

Total Monthly Obligation $4,934

Beds
3
Baths
2
Park
0
Sqft
1100-1500
DOM
3d
Score
18
Yield
4.5%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Semi-Detached
MLS® Number-E14096612
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-17.67 × 140 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$6,353.95 (2026)
Parking-None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-REAL ESTATE HOMEWARD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90+ days
Neighbourhood-The Beaches
Title-Residential Freehold

No agent assigned

Imagine morning strolls along the boardwalk, the fresh lake breeze, and the charm of beachside living right at your doorstep. Welcome to this delightful, light-filled 3-bedroom semi nestled on one of the Beach's most coveted streets, just steps to Queen Street's vibrant shops, cafés, and restaurants, as well as the iconic boardwalk and the lake. Brimming with character and warmth, this inviting Beach charmer offers a wonderful blend of timeless appeal and modern updates. The open-concept main floor features a beautifully updated kitchen with classic Shaker maple cabinetry, soaring ceilings, and exposed brick accents that create an atmosphere of relaxed elegance. Walk out to a lovely deck overlooking an exceptionally deep, rare backyard - a private outdoor retreat perfect for entertaining, gardening, or simply unwinding on a summer evening. The fully finished basement, complete with a 3-piece bathroom, offers additional versatile living space to suit your needs. Thoughtful upgrades throughout, a new furnace and air conditioning, a private front porch, and a location within the sought-after Kew Beach School district make this home an exceptional opportunity. Charming, inviting, and perfectly positioned to enjoy the very best of Beach living - this is more than a home; it's a lifestyle!

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,934/mo
Mortgage $4,030
Monthly Loss $3,874
Principal$1,060
Interest$2,969
Property Tax$529
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$45,432/yr
NOI
$30,035/yr
Net Cash Flow
-$1,527/mo
Cash Margin
-40.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
18.6/ 100

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

Comparables

Properties near 207 Waverley Road

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.