51 Arcadian Circle, Toronto W06

$839,000
51 Arcadian Circle

$839,000

New
25d
DetachedBungalow

51 Arcadian Circle, Toronto W06

Total Monthly Obligation $4,106

Beds
2
Baths
2
Park
1
Sqft
1100-1500
DOM
25d
Score
18
Yield
4.4%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-W13839638
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-30 × 171 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,155 (2026)
Parking-2 - Detached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PORRITT REAL ESTATE
Cooling-None
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-IMMED/TBA
Neighbourhood-Long Branch
Title-Residential Freehold

No agent assigned

Welcome to this charming home in the heart of Long Branch, just south of Lakeshore. Hardwood floors flow throughout the main floor, complemented by a natural gas fireplace-perfect for relaxing at the end of the day. Step outside to the rear deck, an inviting space for entertaining, dining, or enjoying the outdoors. The second-floor loft-style bedroom offers a private retreat with plenty of character. The basement is ready for your finishing touches and offers the opportunity to create additional living space to suit your needs. Enjoy an enviable location close to the lake, parks, trails, 24-hour TTC service, shopping, restaurants, and schools. A wonderful opportunity to create a home that reflects your lifestyle in one of Toronto's sought-after lakeside communities.

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

Closing Costs

Mortgage Amount
$671,200
Land Transfer Taxes$13,255
Legal Fees (Est.)
$
Total cash required for closing$182,555

Total Monthly Obligation

$4,106/mo
Mortgage $3,384
Monthly Loss $3,215
Principal$891
Interest$2,494
Property Tax$346
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%27
10-Year IRR
9.5%
Returns Index
14.6/ 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
$36,996/yr
NOI
$24,641/yr
Net Cash Flow
-$1,331/mo
Cash Margin
-43.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.9/ 100

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

Comparables

Properties near 51 Arcadian Circle

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.