116 Exbury Road, Toronto W05

$1,090,000
116 Exbury Road

$1,090,000

New
18d
Detached2-Storey

116 Exbury Road, Toronto W05

Total Monthly Obligation $5,157

Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
18d
Score
19
Yield
4.7%
Cash on Cash
-2.9%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Detached
MLS® Number-W13861604
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-50 × 120 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,626.89 (2026)
Parking-5 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-CAPITAL NORTH REALTY CORPORATION
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-30 Days
Neighbourhood-Downsview-Roding-CFB
Title-Residential Freehold

No agent assigned

Well-Maintained 4-Bedroom, 2-Storey Detached Home Situated On A Premium 50' x 120' Lot Backing Onto A Peaceful Ravine. Offering Over 1,500 Sq. Ft. Of Above-Grade Living Space, The Home Features Hardwood Flooring Throughout The Living, Dining And Bedroom Areas. The Bright Eat-In Kitchen Overlooks The Backyard And Ravine, Providing A Quiet And Private Setting.The Finished Walk-Out Basement Includes A Second Kitchen And Spacious Recreation Room, Offering Excellent Potential For An In-Law Suite Or Multi-Generational Living. Features Include An Attached Garage And Parking For Up To Five Vehicles.Ideally Located Close To Schools, Parks, Golf, Hospitals, Libraries And Transit. A Well-Maintained Home On A Premium Ravine Lot With Excellent Potential To Update And Personalize To Suit Your Needs.

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

Closing Costs

Mortgage Amount
$872,000
Land Transfer Taxes$18,275
Legal Fees (Est.)
$
Total cash required for closing$237,775

Total Monthly Obligation

$5,157/mo
Mortgage $4,397
Monthly Loss $4,000
Principal$1,157
Interest$3,240
Property Tax$386
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%36
10-Year IRR
10.7%
Returns Index
19.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$50,916/yr
NOI
$36,698/yr
Net Cash Flow
-$1,339/mo
Cash Margin
-31.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
18.9/ 100

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

Comparables

Properties near 116 Exbury Road

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.