105 Earlscourt Avenue, Toronto W03

$1,149,000
105 Earlscourt Avenue

$1,149,000

New
9d
Detached2-Storey

105 Earlscourt Avenue, Toronto W03

Total Monthly Obligation $5,369

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
9d
Score
21
Yield
5.1%
Cash on Cash
-0.4%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Detached
MLS® Number-W14033352
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-18 × 128 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,314 (2026)
Parking-2 - Detached
Basement-Partially Finished, Walk-Up
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Corso Italia-Davenport
Title-Residential Freehold

No agent assigned

WELCOME HOME for Halloween or the Upcoming Holidays! You will love this Cozy yet Spacious Sun-lit, Bright & Renovated Cheery Home that has it All! A Special House nestled on a quiet, one-way street on Friendly Earlscourt Ave. Just bring your Suitcase & Family. The minute you step in you will notice this Charming Home was Meticulously Loved. Main Features include: A Large Eat-In Kitchen-Perfect for Entertaining, Main Floor Bathroom great for guests or play dates, Large Living & Dining Room & Good Sized Bedrooms with some new Windows, Roof (2024), Furnace (2024).This Ready Move-In Detached House has tonnes of Outdoor space including a Covered Porch, Fully Fenced Rear Patio & Beautiful Backyard with Grass & Garage. Excellent Investment Opportunity with Potential Income generating Laneway house & Separate Basement Entrance with own Kitchen & Bathroom. Great for independent older Child, Investors or potentially added Rental Income. Public Transit, coffee shops, restaurants, parks & recreation/community centre on St. Clair are just a short stroll away. Go Weston Station nearby & this location is close to downtown. The Corso-Italia Neighbourhood really has a Community feel which is rare today. Great Schools in Area too. Don't Miss This One!

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

Closing Costs

Mortgage Amount
$919,200
Land Transfer Taxes$19,455
Legal Fees (Est.)
$
Total cash required for closing$250,755

Total Monthly Obligation

$5,369/mo
Mortgage $4,635
Monthly Loss $4,150
Principal$1,220
Interest$3,415
Property Tax$360
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.5%3
5-Year IRR
12.0%50
10-Year IRR
12.1%
Returns Index
26.1/ 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
$59,160/yr
NOI
$44,430/yr
Net Cash Flow
-$932/mo
Cash Margin
-18.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
19.9/ 100

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

Comparables

Properties near 105 Earlscourt 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.