59 Bastedo Avenue, Toronto E02

$1,039,000
59 Bastedo Avenue

$1,039,000

New
2d
Semi-Detached 2-Storey

59 Bastedo Avenue, Toronto E02

Total Monthly Obligation $4,971

Beds
3
Baths
1
Park
0
Sqft
700-1100
DOM
2d
Score
17
Yield
4.0%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Semi-Detached
MLS® Number-E14103804
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-15 × 100 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$4,857.05 (2026)
Parking-None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-Flexible
Neighbourhood-Woodbine Corridor
Title-Residential Freehold

No agent assigned

OFFERS ANYTIME! No competing necessary! Here is your chance to get into the East Lynn Park pocket for an amazing price. This charming 3-bedroom semi-detached home has been loved by the same family for over 20 years and it's time to pass it on to its new owners! 59 Bastedo is tucked into one of the east end's most sought-after pockets. Just moments from East Lynn Park, you'll love easy access to green space, the playground, and the community farmers' market every week. The main floor offers a bright, functional layout ideal for everyday living and entertaining and it even has a hall closet! The three well-proportioned bedrooms upstairs provide room for the whole family while the light-filled primary fits a king size bed! The basement offers a large rec room perfect for movie nights.Easily add a second bathroom in the basement for instant equity. Located within walking distance of the TTC, plus the shops, cafes, and restaurants of the Danforth, this home offers the best of city convenience with a true neighbourhood feel. Close to amazing schools, it's a fantastic opportunity for families, first-time buyers, or anyone looking to plant roots in a vibrant, walkable tight-knit community. Solid Home Inspection is available.

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

Closing Costs

Mortgage Amount
$831,200
Land Transfer Taxes$17,255
Legal Fees (Est.)
$
Total cash required for closing$226,555

Total Monthly Obligation

$4,971/mo
Mortgage $4,191
Monthly Loss $3,868
Principal$1,103
Interest$3,088
Property Tax$405
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.9/ 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
$41,160/yr
NOI
$27,687/yr
Net Cash Flow
-$1,884/mo
Cash Margin
-54.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
18.0/ 100

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

Comparables

Properties near 59 Bastedo Avenue

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.