806 Gladstone Avenue, Toronto W02

$1,500,000
806 Gladstone Avenue

$1,500,000

New
16d
Semi-Detached 2-Storey

806 Gladstone Avenue, Toronto W02

Total Monthly Obligation $6,881

Beds
5
Baths
4
Park
1
Sqft
1500-2000
DOM
16d
Score
17
Yield
4.3%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Semi-Detached
MLS® Number-W13873784
Beds-5
Bathrooms-4
Size-1500-2000 sqft
Lot Size-18 × 131 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$5,467.13 (2025)
Parking-2 - Detached
Basement-Apartment, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stucco (Plaster)
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-IMMEDIATE
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Freehold

No agent assigned

Welcome to 806 Gladstone Avenue - a stunning, fully renovated legal duplex delivering exceptional cash flow potential, modern luxury, and lasting value in one of Toronto's most sought-after neighbourhoods. Completely reimagined in 2025, this semi-detached showpiece blends sophisticated design with smart functionality, making it the perfect opportunity for investors, savvy end-users, or multi-generational families seeking flexibility and income potential. Thoughtfully configured as two fully self-contained units, this turnkey property offers the rare ability to live in one suite while generating rental income from the other - or maximize returns with dual-income potential. The main and upper levels showcase a designer kitchen featuring quartz countertops, premium stainless steel appliances, custom cabinetry, and contemporary finishes throughout. Three spacious, sun-filled bedrooms and abundant storage complete the upper residence, creating an ideal space for modern family living. The beautifully finished lower-level suite features its own private kitchen, full bathroom, and separate walk-up entrance, offering the perfect setup for a high-demand rental unit, in-law suite, or additional passive income stream .No detail was overlooked in this top-to-bottom transformation. Major upgrades include a new roof, striking stucco exterior, sleek modern canopy, and brand-new hot water tank. All key mechanical systems - including HVAC, plumbing, and electrical - have been fully updated, providing true turnkey ownership and peace of mind for years to come. Offering approximately 2,700 sq. ft. of finished living space, this rare laneway garage home is a standout opportunity in a vibrant, high-demand Toronto community. Ideally located just steps from parks, schools, transit, and local amenities, 806 Gladstone Avenue is a premium income-generating property that seamlessly combines lifestyle, versatility, and long-term investment potential.

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

Closing Costs

Mortgage Amount
$1,200,000
Land Transfer Taxes$26,475
Legal Fees (Est.)
$
Total cash required for closing$327,975

Total Monthly Obligation

$6,881/mo
Mortgage $6,051
Monthly Loss $5,289
Principal$1,592
Interest$4,458
Property Tax$456
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.4%31
10-Year IRR
10.0%
Returns Index
17.0/ 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
$63,900/yr
NOI
$47,543/yr
Net Cash Flow
-$2,089/mo
Cash Margin
-39.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
16.2/ 100

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

Comparables

Properties near 806 Gladstone Avenue

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.