42 Bell Manor Drive, Toronto W07

$1,099,000
42 Bell Manor Drive

$1,099,000

New
9d
Att/Row/Townhouse2-Storey

42 Bell Manor Drive, Toronto W07

Total Monthly Obligation $5,254

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
9d
Score
18
Yield
4.7%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.7%
Property Type-Att/Row/Townhouse
MLS® Number-W14032666
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-17.36 × 101 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,355.83 (2026)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP OLD MILL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90 days/TBA
Neighbourhood-Stonegate-Queensway
Title-Residential Freehold

No agent assigned

Stylish, turnkey living in a prime Etobicoke location, walking distance to great schools, parks and transit! Beautifully renovated from top to bottom, this exceptional freehold townhouse blends sophisticated design with everyday functionality. Featuring 3 bedrooms, 3 bathrooms and a versatile ground-level recreation room, this thoughtfully updated home offers stylish, move-in-ready living with space to grow, work and entertain. At the heart of the home, a stunning chef's kitchen impresses with an oversized island, high-end appliances, abundant storage and an elevated aesthetic that makes both everyday meals and entertaining a pleasure. The spacious primary retreat features wall-to-wall closets and a private ensuite, creating a comfortable escape at the end of the day. Outside, a beautifully landscaped yard offers two distinct spaces to unwind and entertain: a generous patio with a gas BBQ hookup and a private elevated deck shaded by a pergola. Whether hosting friends, enjoying a quiet morning coffee or dining al fresco, this outdoor setting extends the living space in all the right ways. With its stylish renovations, smart layout and inviting indoor-outdoor living, this is a home that delivers on both design and lifestyle.

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,254/mo
Mortgage $4,433
Monthly Loss $4,088
Principal$1,167
Interest$3,267
Property Tax$446
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.0%35
10-Year IRR
10.5%
Returns Index
18.8/ 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
$51,468/yr
NOI
$36,465/yr
Net Cash Flow
-$1,394/mo
Cash Margin
-32.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.699
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
18.6/ 100

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

Comparables

Properties near 42 Bell Manor Drive

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.