164 Brookside Drive, Toronto E02

$1,199,000
164 Brookside Drive

$1,199,000

New
2d
Detached2-Storey

164 Brookside Drive, Toronto E02

Total Monthly Obligation $5,801

Beds
4
Baths
2
Park
3
Sqft
1500-2000
DOM
2d
Score
18
Yield
4.6%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Detached
MLS® Number-E14101084
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-31.5 × 112 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,074.61 (2026)
Parking-4 - Attached
Basement-Finished, Separate Entrance
Heating-Radiant (Gas)
Brokerage-HOME & CONDO MARKET
Cooling-Wall Unit(s), Window Unit(s)
Laundry-No
Fireplace-Living Room
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Brick
Sewer-Sewer
Possession-60-89 days
Neighbourhood-East End-Danforth
Title-Residential Freehold

No agent assigned

A Rare Opportunity in Toronto's Coveted Upper Beaches! Situated on a beautiful, tree-lined street in the highly sought-after Upper Beaches, this spacious 2 storey home has been lovingly owned by the same owner since 1964 and exceptionally well maintained throughout the years. Offering a wonderful blend of space, character, and endless potential, this is an opportunity not to be missed! Freshly painted throughout, this carpet free home has new luxury vinyl flooring on main/upper levels offering low-maintenance surface that is durable, easy-care and ideal for everyday living. Enjoy the bright sunroom off the living area providing the perfect setting for a home office, reading nook, or peaceful retreat. A versatile main-floor den offers the added flexibility of a potential bedroom, ideal for guests or multi-generational living. Upstairs, (2) generously sized bedrooms feature large walk-in closets, providing ample space and storage for the entire family or a fantastic primary ensuite conversion! Step outside to a private, pool size backyard with outdoor gazebo, perennial gardens and loads of outdoor space for entertaining. Whether you choose to move in and enjoy, renovate to suit your personal vision, or explore the possibility of building your dream home, the options are endless. Surrounded by impressive multi-million-dollar homes in an established and desirable neighbourhood, this property offers tremendous potential in a location that speaks for itself. Last but not least...adding to it's exceptional appeal is parking for up to (4) vehicles - an incredibly rare find in the city! A spacious home, a sought-after neighbourhood, and a wealth of possibilities. Discover the potential and make this Upper Beaches gem your own!

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,801/mo
Mortgage $4,836
Monthly Loss $4,528
Principal$1,273
Interest$3,564
Property Tax$590
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.6%33
10-Year IRR
10.3%
Returns Index
17.6/ 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
$55,704/yr
NOI
$38,559/yr
Net Cash Flow
-$1,623/mo
Cash Margin
-35.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo25
Risk Index
17.5/ 100

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

Comparables

Properties near 164 Brookside 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.