36 Jodphur Avenue, Toronto W05

$899,000
36 Jodphur Avenue

$899,000

New
9d
Detached1 1/2 Storey

36 Jodphur Avenue, Toronto W05

Total Monthly Obligation $4,333

Beds
3
Baths
3
Park
5
Sqft
1100-1500
DOM
9d
Score
21
Yield
5.3%
Cash on Cash
-0.4%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.4%
Property Type-Detached
MLS® Number-W14031864
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-54 × 120 ft
Listed on site-Oct 14, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$3,982 (2025)
Parking-6 - Detached
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE ASSOCIATES
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Humberlea-Pelmo Park W5
Title-Residential Freehold

No agent assigned

There is a lot to love here, from the great curb appeal and modern interior to the spacious upper level and large backyard. Thoughtfully renovated with a fresh, modern look, the home sits on an impressive 120 foot lot with a backyard made for entertaining. The main floor is bright and open, while still maintaining distinct rooms. At the heart of it is the stylish black kitchen with quartz counters, a farmhouse sink and gas cooktop. The eat in area looks out over the front yard, while the kitchen offers convenient walkout access to the backyard. The dining room features statement built in banquette seating and dramatic lighting, while the family room is centred around a sleek floating media unit. Upstairs, the spacious half storey has been transformed by the dormer addition, creating more space and improving functionality across the entire upper level. Three well proportioned bedrooms, including a generous primary with walk in closet, along with a full size three piece bathroom complete the upper level. Outside, the large fully fenced backyard is an entertainer's dream, with a paved stone patio, large grass area, mature trees and a dedicated gas line for the BBQ. A detached garage and beautifully landscaped front yard add even more to the appeal of this home. A home that checks all the boxes, with thoughtful updates, great outdoor space and plenty of room to enjoy it all.

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,333/mo
Mortgage $3,626
Monthly Loss $3,379
Principal$954
Interest$2,672
Property Tax$332
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.9%2
5-Year IRR
11.7%48
10-Year IRR
11.9%
Returns Index
25.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$47,328/yr
NOI
$34,113/yr
Net Cash Flow
-$784/mo
Cash Margin
-19.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
22.1/ 100

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

Comparables

Properties near 36 Jodphur 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.