922A Danforth Road, Toronto E04

$749,000
922A Danforth Road

$749,000

New
3d
DetachedBungalow

922A Danforth Road, Toronto E04

Total Monthly Obligation $3,658

Beds
5
Baths
2
Park
3
Sqft
700-1100
DOM
3d
Score
17
Yield
3.8%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-E14098840
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-62 × 113 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,145 (2025)
Parking-3 - Other
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE CERTIFIED REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete, Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Kennedy Park
Title-Residential Freehold

No agent assigned

Welcome to 922A Danforth Rd, a beautifully renovated and meticulously maintained detached bungalow in Scarborough. This move-in-ready home features a bright, functional layout with spacious living areas, 2 full bathrooms, and a newly renovated, fully finished walk-out basement offering excellent income potential or an ideal in-law suite. Major 2021 updates include the roof, furnace, central A/C, windows and light fixtures. Enjoy a private backyard with two storage sheds for added convenience. Ideally located directly across from Robert Service Senior Public School and steps to Walter Perry Junior Public School, with easy access to TTC, shopping, grocery stores, restaurants, parks, community amenities and major routes. An excellent opportunity for first-time buyers, families or investors seeking a well-maintained home with versatile living and income potential. Seller does not warrant the retrofit status of the basement.

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$3,658/mo
Mortgage $3,021
Monthly Loss $2,863
Principal$795
Interest$2,226
Property Tax$262
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.6%17
10-Year IRR
7.9%
Returns Index
9.6/ 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
$28,308/yr
NOI
$17,832/yr
Net Cash Flow
-$1,535/mo
Cash Margin
-65.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
21.9/ 100

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

Comparables

Properties near 922A Danforth 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.