32 Jopling Avenue N, Toronto W08

$2,200,000
32 Jopling Avenue N

$2,200,000

New
19d
Detached2-Storey

32 Jopling Avenue N, Toronto W08

Total Monthly Obligation $10,111

Beds
4
Baths
5
Park
4
Sqft
2500-3000
DOM
19d
Score
17
Yield
4.3%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-W13860176
Beds-4
Bathrooms-5
Size-2500-3000 sqft
Lot Size-35.32 × 140.72 ft
Listed on site-Oct 4, 2026
Style-2-Storey
Building Type-Detached
Taxes-$10,343.36 (2026)
Parking-5 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE ASSOCIATES
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Islington-City Centre West
Title-Residential Freehold

No agent assigned

Beautiful custom-built home where quality craftsmanship and thoughtful design are evident in every detail. This spacious 4-bedroom residence offers an exceptional layout for family living. The luxurious primary retreat features a well-appointed 5-piece ensuite, while the second and third bedrooms are connected by a convenient Jack-and-Jill 3-piece bathroom. An upper-level laundry room with laundry sink adds everyday convenience. The main floor boasts a separate formal dining room, a large family-sized kitchen with 9ft ceilings, over-sized island and eat-in area. An open-concept family room perfect for entertaining and daily living, has a beautiful gas fireplace to add cozy warmth to the space. The expansive recreation room provides endless possibilities for a home theatre, gym, games room, or additional living space. Ideally located close to 6 Points Plaza, subway station and transit hub, Sherway Gardens, Pearson Airport, major highways, shopping, dining, and everyday amenities. HEPA filter system throughout the whole house, central vac, water purifier in the kitchen, remote garage door opener, plus numerous other upgrades and extras throughout - please refer to the attached feature sheet for complete details.

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

Closing Costs

Mortgage Amount
$1,760,000
Land Transfer Taxes$41,475
Legal Fees (Est.)
$
Total cash required for closing$482,975

Total Monthly Obligation

$10,111/mo
Mortgage $8,874
Monthly Loss $7,776
Principal$2,335
Interest$6,539
Property Tax$862
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.5%32
10-Year IRR
10.1%
Returns Index
17.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$94,656/yr
NOI
$70,347/yr
Net Cash Flow
-$3,012/mo
Cash Margin
-38.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo16
Risk Index
14.4/ 100

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

Comparables

Properties near 32 Jopling Avenue N

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.