39 Buxton Road, Toronto W05

$1,249,000
39 Buxton Road

$1,249,000

New
17d
DetachedSidesplit 3

39 Buxton Road, Toronto W05

Total Monthly Obligation $5,925

HausQ Valuation Report
Beds
3
Baths
3
Park
4
Sqft
2000-2500
DOM
17d
Score
18
Yield
4.5%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-W13865660
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-60 × 100 ft
Listed on site-Oct 6, 2026
Style-Sidesplit 3
Building Type-Detached
Taxes-$6,146.16 (2026)
Parking-6 - Built-In
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Immediate TBA
Neighbourhood-Downsview-Roding-CFB
Title-Residential Freehold

No agent assigned

Premium ravine lot. Custom built three level side split offering 3300 square feet of total living space. Approximately 2200 square feet above grade. All rooms are spacious. This home was built in 1964 and meticulously maintained by its original owners. Stunning hardwood flooring throughout. Lot size is 60'X 100'. This home offers plenty of natural sunlight with an open staircase and two skylights. Also featured in this home is a rare above grade family room with stunning hardwood flooring, gas fireplace and a walkout to a large wood deck. The primary Bedroom offers a 6 piece washroom. This home is located on a very quiet well sought after street. This home will not disappoint. Windows have been updated. Newer garage door and auto opener. Heating and air conditioning, 2020. Professionally custom built shed in backyard.

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

Closing Costs

Mortgage Amount
$999,200
Land Transfer Taxes$21,455
Legal Fees (Est.)
$
Total cash required for closing$272,755

Total Monthly Obligation

$5,925/mo
Mortgage $5,038
Monthly Loss $4,600
Principal$1,326
Interest$3,712
Property Tax$512
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.6%33
10-Year IRR
10.2%
Returns Index
17.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$56,472/yr
NOI
$40,179/yr
Net Cash Flow
-$1,690/mo
Cash Margin
-35.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
17.3/ 100

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

Comparables

Properties near 39 Buxton 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.