35 Sunvale Drive, Toronto W09

$1,599,000
35 Sunvale Drive

$1,599,000

New
25d
DetachedBungalow

35 Sunvale Drive, Toronto W09

Total Monthly Obligation $7,251

Beds
4
Baths
2
Park
6
Sqft
1500-2000
DOM
25d
Score
17
Yield
3.9%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-W13835172
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-50.06 × 156.77 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,112.71 (2026)
Parking-8 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-TBD/FLEXIBLE
Neighbourhood-Willowridge-Martingrove-Richview
Title-Residential Freehold

No agent assigned

Welcome to This Lovely Bungalow in desirable Etobicoke with limitless potential to make your own, renovate, or build custom. Step into this Lovingly Maintained, Charming Bungalow in Desirable Etobicoke, situated on an Expansive Lot where your own beautiful new memories can be made. Approx. 2500 sf above ground, between Upper and Lower Levels, 4 beds, 2 baths, 2 Kitchens, with Separate Entrances and a Walk-Out Lower Level. Family-Friendly Neighbourhood, Beautiful Tree-Lined Street, Good Proximity To Excellent Schools and Great Community Spirit with Numerous Parks and Community Centres. Easy Access to Major Highway, Public Transit, Peaceful and Convenient , Offering the Best of Suburban Living In The City.

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

Closing Costs

Mortgage Amount
$1,279,200
Land Transfer Taxes$28,455
Legal Fees (Est.)
$
Total cash required for closing$349,755

Total Monthly Obligation

$7,251/mo
Mortgage $6,450
Monthly Loss $5,554
Principal$1,697
Interest$4,753
Property Tax$426
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.5%26
10-Year IRR
9.3%
Returns Index
14.2/ 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
$62,520/yr
NOI
$46,655/yr
Net Cash Flow
-$2,562/mo
Cash Margin
-49.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
15.4/ 100

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

Comparables

Properties near 35 Sunvale 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.