465 Maple Leaf Drive, Toronto W04

$1,299,000
465 Maple Leaf Drive

$1,299,000

New
21d
DetachedBungalow

465 Maple Leaf Drive, Toronto W04

Total Monthly Obligation $6,026

Beds
4
Baths
2
Park
3
Sqft
1100-1500
DOM
21d
Score
16
Yield
3.7%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-W13859546
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-42.5 × 130 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,933.81 (2026)
Parking-4 - Attached
Basement-Apartment, Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SUPREME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block, Concrete
Sewer-Sewer
Possession-60-90 TBA
Neighbourhood-Maple Leaf
Title-Residential Freehold

No agent assigned

Welcome to your dream home! A stunning renovated brick bungalow with income potential! This beautifully upgraded 3-bedroom detached brick bungalow offers the perfect blend of modern luxury, functional design, and incredible income potential. Situated in a highly accessible neighborhood, this turn-key property is perfect for growing families and savvy investors alike. Seamless flow between the living and dining rooms-perfect for entertaining. Gourmet modern kitchen: equipped with sleek quartz countertops, a double sink, and a breakfast bar for casual dining. Premium finishes: gleaming hardwood floors and elegant crown molding. Three generous bedrooms, each featuring double closets for ample storage. A dedicated main-floor laundry. Fully finished walk-out 1 bedroom basement apartment with a separate entrance as well as own laundry facility. Great space for an Income Earner or an In-Law Suite. This home also, features a coveted walk-out to a beautiful, covered patterned cement deck. Private driveway with space for 3 vehicles, plus a detached 1 car garage. Low-maintenance covered cement deck, perfect for year-round outdoor enjoyment. Unbeatable location & transit commuter's paradise with easy, rapid access to Highway 401. Direct bus to the Eglinton subway station. Neighborhood amenities include minutes away from a major hospital, premier shopping districts, parks, and top-tier schools.

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

Closing Costs

Mortgage Amount
$1,039,200
Land Transfer Taxes$22,455
Legal Fees (Est.)
$
Total cash required for closing$283,755

Total Monthly Obligation

$6,026/mo
Mortgage $5,240
Monthly Loss $4,647
Principal$1,379
Interest$3,861
Property Tax$411
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
11.0/ 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
$47,604/yr
NOI
$33,410/yr
Net Cash Flow
-$2,456/mo
Cash Margin
-61.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 465 Maple Leaf 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.