162 William Duncan Road, Toronto W05

$829,900
162 William Duncan Road

$829,900

New
16d
Att/Row/Townhouse3-Storey

162 William Duncan Road, Toronto W05

Total Monthly Obligation $4,084

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
16d
Score
19
Yield
4.8%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Att/Row/Townhouse
MLS® Number-W13870760
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-3.35 × 15.31 ft
Listed on site-Oct 7, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,335.31 (2026)
Parking-2 - Other
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stucco (Plaster)
Roof-Flat
Foundation-Concrete
Sewer-Sewer
Possession-ASAP
Neighbourhood-Downsview-Roding-CFB
Title-Residential Freehold

No agent assigned

Three storeys of finished space in the Downsview Park community, and being an end unit means light on three sides from morning to evening. Carpet free, with new vinyl flooring running through every level and new pot lights on the main floor, and a brand new fridge, stove and dishwasher in the kitchen. Wooden staircases lead up to three bedrooms and two and a half bathrooms, all of it freshly painted. Outside there are three choices instead of one. The rooftop terrace for a summer evening, the second balcony for a coffee on your own, and a small backyard at ground level. Underground there is a private garage that opens directly into the home, so you come in with the groceries without stepping outside, and a second exclusive parking spot beside it for a second car or a visitor. The 291 hectare Downsview Park and Stanley Greene Park are at the end of the street, the Downsview Park GO station and Sheppard West subway put downtown within reach without driving, and Highway 401, Allen Road and Yorkdale are minutes away. Freehold with a POTL, and the paint, flooring, lighting, fridge, stove and dishwasher are already new.

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

Closing Costs

Mortgage Amount
$663,920
Land Transfer Taxes$13,073
Legal Fees (Est.)
$
Total cash required for closing$180,553

Total Monthly Obligation

$4,084/mo
Mortgage $3,348
Monthly Loss $3,203
Principal$881
Interest$2,467
Property Tax$361
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
10.3%
Returns Index
17.7/ 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
$39,456/yr
NOI
$26,675/yr
Net Cash Flow
-$1,125/mo
Cash Margin
-34.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo37
Risk Index
21.5/ 100

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

Comparables

Properties near 162 William Duncan 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.