100 ROSETHORN Avenue, Toronto W03

$859,000
100 ROSETHORN Avenue

$859,000

New
8d
Semi-Detached 2-Storey

100 ROSETHORN Avenue, Toronto W03

Total Monthly Obligation $4,122

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-1100
DOM
8d
Score
19
Yield
4.6%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.5%
Property Type-Semi-Detached
MLS® Number-W14083804
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-15.25 × 100.17 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-100+
Taxes-$3,383.84 (2026)
Parking-1 - Detached
Basement-Separate Entrance, Unfinished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - SUMMIT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-TBA
Neighbourhood-Weston-Pellam Park
Title-Residential Freehold

No agent assigned

Welcome to this beautifully renovated Toronto home, where modern style meets comfortableliving! Thoughtfully updated throughout, this inviting residence features a bright,contemporary kitchen with a centre island, sleek cabinetry with undermount lighting, and aconvenient wine cellar just off the kitchen - perfect for entertaining. Pot lights and durablevinyl flooring flow throughout the home, creating a clean and cohesive feel. Offering 2bedrooms and 2 bathrooms, the home includes a beautifully finished main bathroom with heatedfloors for an added touch of comfort. A separate entrance provides excellent potential for anin-law suite or additional living space, offering flexibility for extended family, guests orfuture use. Basement has rough in for a 3 piece bathroom. Offering 1 parking space in thegarage, & street parking is also available. Enjoy your morning coffee on the large front porchor unwind in the private backyard, providing great outdoor space for relaxing and entertaining.Located in a family friendly neighbourhood, close to downtown Toronto, with convenient accessto amenities, shops, restaurants, transit and everything the city has to offer. Move in ready,stylishly renovated, and full of potential - this is one you won't want to miss!

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

Closing Costs

Mortgage Amount
$687,200
Land Transfer Taxes$13,655
Legal Fees (Est.)
$
Total cash required for closing$186,955

Total Monthly Obligation

$4,122/mo
Mortgage $3,465
Monthly Loss $3,210
Principal$912
Interest$2,553
Property Tax$282
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.6%33
10-Year IRR
10.2%
Returns Index
17.5/ 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
$39,396/yr
NOI
$27,573/yr
Net Cash Flow
-$1,167/mo
Cash Margin
-35.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
21.3/ 100

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

Comparables

Properties near 100 ROSETHORN 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.