78 Gilroy Drive, Toronto E04

$749,900
78 Gilroy Drive

$749,900

New
2d
DetachedBungalow

78 Gilroy Drive, Toronto E04

Total Monthly Obligation $3,758

HausQ Valuation Report
Beds
5
Baths
2
Park
3
Sqft
700-1100
DOM
2d
Score
28
Yield
6.8%
Cash on Cash
5.6%
Cap Rate
5.8%
5Y IRR
20.0%
10Y IRR
18.3%
Property Type-Detached
MLS® Number-E14101514
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-40 × 126.14 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,298 (2025)
Parking-3 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PERCY FULTON LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-Dorset Park
Title-Residential Freehold

No agent assigned

Welcome To 78 Gilroy Drive, A Well-Loved Home In An Established Scarborough Neighbourhood, A Home Cherished By It's Long Time Owner. This 3+2 Bedroom, 2-Bathroom Home Features A Functional Layout And Plenty Of Opportunity To Update And Personalize To Suit Your Style. A Separate Entrance To The Basement Offers Added Flexibility And Potential For Future Use Or In-Law Suite. Whether You're Looking To Create Your Dream Home, Take On A Renovation Project, Or Invest In A Property With Room To Grow, This Is A Wonderful Opportunity To Make A Home Your Own. With Its Next Chapter Awaiting, This Home Is Ready For Someone To Bring Their Vision To Life. Conveniently Located Near Schools, Shopping, Parks, Public Transit And Highway 401, All Within Easy Reach.

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

Closing Costs

Mortgage Amount
$599,920
Land Transfer Taxes$11,473
Legal Fees (Est.)
$
Total cash required for closing$162,953

Total Monthly Obligation

$3,758/mo
Mortgage $3,025
Monthly Loss $2,962
Principal$796
Interest$2,229
Property Tax$358
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%37
Cash-on-Cash
0.3%8
5-Year IRR
15.9%76
10-Year IRR
15.3%
Returns Index
41.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$50,640/yr
NOI
$36,778/yr
Net Cash Flow
$40/mo
Cash Margin
0.9%6
Cash Flow Index
5.7/ 100
Risk Profile
Weight: 20%
DSCR
1.0128
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
28.9/ 100

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

Comparables

Properties near 78 Gilroy 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.