80 East Humber Drive, King

$1,998,000
80 East Humber Drive

$1,998,000

New
2d
Detached2-Storey

80 East Humber Drive, King

Total Monthly Obligation $9,359

Beds
5
Baths
4
Park
4
Sqft
3000-3500
DOM
2d
Score
14
Yield
2.8%
Cash on Cash
-11.6%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.6%
Property Type-Detached
MLS® Number-N14104246
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-98.43 × 250.53 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$11,099.5 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBA
Neighbourhood-King City
Title-Residential Freehold

No agent assigned

A Rare Opportunity in the Heart of King City !Now offered at an improved price, this spacious four-bedroom home sits on a beautiful half-acre ravine lot in one of King City's most desirable locations. Offering over 3,500 sq. ft. of living space, this property presents an exceptional opportunity for buyers looking to renovate, personalize, or explore the possibilities of creating their dream home in a spectacular natural setting. The home features generous principal rooms, an eat-in kitchen with a walkout to a deck and gazebo, and a dedicated home office. The private primary retreat includes a five-piece en-suite and spacious walk-in closet. The finished lower level offers a recreation room with fireplace, an additional bedroom, and flexible space for hobbies, exercise or family activities. Enjoy the privacy of mature surroundings while remaining conveniently close to GO Transit, Highway 400, restaurants and everyday amenities. Whether you envision updating the existing home or planning for the future, this is an opportunity to discover the potential of a remarkable King City property. Offers welcome October 29th at 6:00 p.m.

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

Closing Costs

Mortgage Amount
$1,598,400
Land Transfer Taxes$36,435
Legal Fees (Est.)
$
Total cash required for closing$437,535

Total Monthly Obligation

$9,359/mo
Mortgage $8,059
Monthly Loss $7,239
Principal$2,121
Interest$5,939
Property Tax$925
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%11
Cash-on-Cash
-14.4%0
5-Year IRR
4.3%9
10-Year IRR
6.2%
Returns Index
5.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$56,160/yr
NOI
$34,945/yr
Net Cash Flow
-$5,147/mo
Cash Margin
-110.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
12.8/ 100

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

Comparables

Properties near 80 East Humber 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.