4 Dunreo Drive, Toronto W05

$1,049,000
4 Dunreo Drive

$1,049,000

New
22d
DetachedBungalow

4 Dunreo Drive, Toronto W05

Total Monthly Obligation $4,985

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
22d
Score
15
Yield
3.3%
Cash on Cash
-9.0%
Cap Rate
2.7%
5Y IRR
8.5%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-W13849326
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-56.69 × 135.71 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,539.6 (2025)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBD/Flexible
Neighbourhood-Downsview-Roding-CFB
Title-Residential Freehold

No agent assigned

Lovingly owned and cared for by the same owner for 48 years, 4 Dunreo Drive is a well-built home filled with character, warmth and opportunity. Tucked away on a quiet street with no through traffic, this corner-lot property offers a peaceful setting, flexible living space and plenty of potential for its next chapter. The main level features three spacious bedrooms with generous windows, plenty of natural light and hardwood flooring throughout the bedrooms and hallways. The foyer, kitchen and eat-in area feature distinctive tiled flooring, while hardwood lies beneath the existing carpet in the separate living and dining rooms. A covered front veranda provides a welcoming spot to relax and enjoy the surroundings. The finished lower level adds exceptional flexibility with a separate side entrance, second kitchen, spacious recreation room, unique entertaining area with bar, separate family room, 4-piece bathroom, laundry and ample storage, plus a large cantina/cold room. Ideal for extended family, a caregiver, additional living space, entertaining or potential income use. Outside, enjoy established vegetable gardens, generous outdoor space, an attached double garage and driveway parking. Steps to the park and close to golf, Humber River Hospital, shopping, public transit and major highways. A special home with character, versatility and plenty of possibilities.

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

Closing Costs

Mortgage Amount
$839,200
Land Transfer Taxes$17,455
Legal Fees (Est.)
$
Total cash required for closing$228,755

Total Monthly Obligation

$4,985/mo
Mortgage $4,231
Monthly Loss $3,871
Principal$1,113
Interest$3,118
Property Tax$378
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.6%0
5-Year IRR
5.7%13
10-Year IRR
7.2%
Returns Index
7.9/ 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
$34,920/yr
NOI
$22,388/yr
Net Cash Flow
-$2,366/mo
Cash Margin
-81.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
17.4/ 100

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

Comparables

Properties near 4 Dunreo 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.