31 Diana Drive, Toronto W05

$979,000
31 Diana Drive

$979,000

New
8d
DetachedBungalow

31 Diana Drive, Toronto W05

Total Monthly Obligation $4,724

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
8d
Score
19
Yield
5.0%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Detached
MLS® Number-W14083528
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 120 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,803.37 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-TBD
Neighbourhood-Downsview-Roding-CFB
Title-Residential Freehold

No agent assigned

A welcoming brick bungalow with generous rooms, a lovely front porch and plenty of space for family life. Welcome to 31 Diana Drive, where a bright, comfortable main floor offers a layout that makes everyday living easy. The large picture window brings natural light into the spacious living room, while the adjoining dining area is ready for family dinners, holiday gatherings and catching up with friends. A separate eat-in kitchen, three well-proportioned bedrooms and a full bathroom complete the main floor. The lower level offers substantial additional space, with a fourth bedroom, second bathroom, second kitchen and plenty of room for hobbies, storage or the kids to spread out. A large laundry and utility room, cold room and attached garage add welcome practicality. With Diana Park just along the street and Downsview Park just steps away, there are plenty of reasons to get outside, from playground visits to long walks and lakeside loops. A home with generous space, everyday comfort and possibilities for the years ahead.

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

Closing Costs

Mortgage Amount
$783,200
Land Transfer Taxes$16,055
Legal Fees (Est.)
$
Total cash required for closing$213,355

Total Monthly Obligation

$4,724/mo
Mortgage $3,949
Monthly Loss $3,685
Principal$1,039
Interest$2,910
Property Tax$400
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
10.7%40
10-Year IRR
11.1%
Returns Index
21.3/ 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
$48,552/yr
NOI
$34,393/yr
Net Cash Flow
-$1,083/mo
Cash Margin
-26.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
20.2/ 100

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

Comparables

Properties near 31 Diana 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.