21 Mayberry Road, Toronto W05

$1,189,000
21 Mayberry Road

$1,189,000

New
17d
DetachedBungalow

21 Mayberry Road, Toronto W05

Total Monthly Obligation $5,553

Beds
5
Baths
3
Park
2
Sqft
1100-1500
DOM
17d
Score
17
Yield
4.1%
Cash on Cash
-5.3%
Cap Rate
3.4%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Detached
MLS® Number-W13870534
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-51.93 × 117.3 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,577 (2025)
Parking-3 - Attached
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-BASDEN GROUP REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-TBD
Neighbourhood-Glenfield-Jane Heights
Title-Residential Freehold

No agent assigned

Welcome to 21 Mayberry-a rare opportunity to own a home that has been completely rebuilt from top to bottom with permits. This is far more than a renovation. The home has been reconstructed with new electrical, plumbing, HVAC, insulation, drywall, windows, roof, flooring, kitchen, bathrooms, and finishes, offering the comfort, efficiency, and peace of mind of a virtually new home in an established neighbourhood. Inside, you'll find a bright, open-concept layout designed for modern living and effortless entertaining. The custom kitchen is the centrepiece of the home, featuring quality finishes, ample workspace, and timeless design. Every detail has been thoughtfully completed, making this a truly move-in-ready property. The finished basement provides excellent flexibility for extended family, a recreation space, or income potential. The deep backyard offers even more value with the potential to add an Auxiliary Dwelling Unit (subject to municipal approvals), creating additional living space or future income opportunities. Conveniently located close to public and Catholic schools, Oakdale Golf & Country Club, Downsview Dells Park, TTC transit, Highway 400, shopping, restaurants, and everyday amenities. If you've been waiting for a home where the work has already been done-and done right-21 Mayberry is one you won't want to miss. Quick closing available.

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

Closing Costs

Mortgage Amount
$951,200
Land Transfer Taxes$20,255
Legal Fees (Est.)
$
Total cash required for closing$259,555

Total Monthly Obligation

$5,553/mo
Mortgage $4,796
Monthly Loss $4,290
Principal$1,262
Interest$3,534
Property Tax$381
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.4%26
10-Year IRR
9.3%
Returns Index
14.1/ 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
$48,396/yr
NOI
$34,479/yr
Net Cash Flow
-$1,923/mo
Cash Margin
-47.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
17.3/ 100

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

Comparables

Properties near 21 Mayberry 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.