28 Thirtieth Street, Toronto W06

$1,075,000
28 Thirtieth Street

$1,075,000

New
23d
Detached2-Storey

28 Thirtieth Street, Toronto W06

Total Monthly Obligation $5,133

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
23d
Score
15
Yield
3.4%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.2%
Property Type-Detached
MLS® Number-W13844452
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-25 × 134.25 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$5,057 (2025)
Parking-2 - None
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-Royal Lepage Real Estate Associates, Larose Team
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-TBA
Neighbourhood-Long Branch
Title-Residential Freehold

No agent assigned

Welcome to Long Branch...where lifestyle meets location! Located just a few blocks from Lake Ontario, the Waterfront Trail, and GO Train, and around the corner from parks, shops, restaurants, schools, and the TTC, this home offers the perfect balance of residential living and vibrant urban convenience. Whether you're grabbing a coffee nearby or enjoying a stroll along the waterfront, everything you need is right at your doorstep. This fully renovated, two-storey, 3-bedroom, 2-bathroom home showcases exceptional curb appeal with its newly landscaped front walkway/lawn and private driveway for 2 cars. The deep, fully fenced backyard with a good sized shed for storage, has a large IPE deck and stone patio for entertaining, enjoying a morning coffee or unwinding after a busy day! The back yard is big enough to consider adding a small accessory dwelling unit! Inside, the thoughtfully designed, open concept first floor layout has plenty of space with a living area, dining area, well designed, modern kitchen, laundry and walkout to the back deck. The versatile 2nd storey features a good-size primary bedroom, with a big window and a whole wall of built in closet space. The second and third bedrooms can be used for an office, guest bedroom or extra storage space. The new, spacious bathroom is a showstopper with double sinks and a lovely zen, spa-like Japanese wet room, a fully enclosed open space bathing area that combines both a shower and a deep soaking tub, the height of luxury. **Please note there is no basement in this home, just a crawlspace.** This is an exceptional opportunity for young professionals, first-time buyers, couples, or down-sizers seeking to enjoy one of Toronto's most desirable lakeside communities with the conveniences of vibrant city living.

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

Closing Costs

Mortgage Amount
$860,000
Land Transfer Taxes$17,975
Legal Fees (Est.)
$
Total cash required for closing$234,475

Total Monthly Obligation

$5,133/mo
Mortgage $4,336
Monthly Loss $3,992
Principal$1,141
Interest$3,195
Property Tax$421
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.8%13
10-Year IRR
7.3%
Returns Index
8.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$36,432/yr
NOI
$23,232/yr
Net Cash Flow
-$2,400/mo
Cash Margin
-79.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.1/ 100

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

Comparables

Properties near 28 Thirtieth Street

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.