24 Brussels Street, Toronto W07

$2,095,000
24 Brussels Street

$2,095,000

New
23d
Detached2-Storey

24 Brussels Street, Toronto W07

Total Monthly Obligation $9,593

Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
23d
Score
16
Yield
3.7%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-W13847546
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-30.02 × 102.49 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,213 (2026)
Parking-3 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-MAXIMUS REALTY CORPORATION
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Fireplace Insert, Living Room
Pool-None
Facing-South
Exterior-Stone, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA/Flexible
Neighbourhood-Stonegate-Queensway
Title-Residential Freehold

No agent assigned

Stunning 2565 sq ft above grade, Detached Custom Built 4 Bedroom Home. South Facing. Full Stone/Brick Exterior Construction. Custom high end front door with multi lock system. Lived in by one person. . Open concept. High End Finishes. Custom cabinetry thru-out. 3/4 inch wire brushed oak hardwood flooring through out. Surround sound in Great Room,. Eat-In Soft Close Custom Kitchen with Granite Island & Built in S/S Appliances. W/O Double Patio Doors.. SOLID WOOD INTERIOR DOORS AND TRIM with solid brass hinges. Imported Italian Hardware. Magnetic Closet Doors. Imported Italian Porcelain Tile. Caesarstone Washroom Counter Tops. Custom Mirrors. Crown Moldings. Plywood Subfloors are nailed and screwed. BBQ and Kitchen Gas Line. Stained Oak Stairs with Iron pickets. *SEE ATTACHED 4 PAGE FEATURE SHEET FOR DETAILED MATERIALS AND UPGRADES.** , Fully Landscaped front and backyard. Quiet Cul-De-Sac.. Mature Trees. Walking distance to local parks, highly rated schools, shops, cafes, restaurants. High Ceilings Unfinished Lower Level-Structural -Footprint Optimized for Luxury Theater, Secondary Suite or Private Gym.***Top-tier schools*** Fast access to Gardner Expressway. Walking distance to Mimico GO Station, Humber Bay Loop(TTC), Grand Ave Park, Lakeshore and Martin Goodman Trail.. Great for Downtown-Bound Commuters.

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

Closing Costs

Mortgage Amount
$1,676,000
Land Transfer Taxes$38,850
Legal Fees (Est.)
$
Total cash required for closing$459,350

Total Monthly Obligation

$9,593/mo
Mortgage $8,451
Monthly Loss $7,370
Principal$2,224
Interest$6,227
Property Tax$768
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.5%20
10-Year IRR
8.5%
Returns Index
11.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$76,536/yr
NOI
$55,169/yr
Net Cash Flow
-$3,853/mo
Cash Margin
-60.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
13.6/ 100

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

Comparables

Properties near 24 Brussels 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.