50 Killamarsh Drive, Toronto W05

$998,800
50 Killamarsh Drive

$998,800

New
7d
DetachedBacksplit 3

50 Killamarsh Drive, Toronto W05

Total Monthly Obligation $4,763

HausQ Valuation Report
Beds
4
Baths
2
Park
3
Sqft
1100-1500
DOM
7d
Score
19
Yield
4.9%
Cash on Cash
-2.0%
Cap Rate
4.1%
5Y IRR
14.0%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-W14085112
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40.99 × 115.9 ft
Listed on site-Oct 16, 2026
Style-Backsplit 3
Building Type-Detached
Taxes-$4,304.61 (2026)
Parking-4 - Carport
Basement-Crawl Space, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate/TBA
Neighbourhood-York University Heights
Title-Residential Freehold

No agent assigned

Space, Location & Opportunity in Downsview! Discover this well-maintained, unique back-split nestled in the heart of Downsview's established residential community! Featuring 4 bedrooms, spacious principal rooms, an updated kitchen and a 4-piece bathroom, this home offers plenty of room for comfortable family living. Gardeners, take note! Enjoy an impressive 76-foot-wide rear garden, perfect for green thumbs, outdoor entertaining and creating your own backyard oasis. A large patio adds even more space to relax and enjoy the outdoors. Location is a 10! With Finch West Subway Station and the Finch West LRT nearby, enjoy convenient access to downtown Toronto, York University and Vaughan Metropolitan Centre. Highways 400 and 407 are also just minutes away. Whether you're a first-time buyer looking for space to grow, a family searching for a place to call home, or an investor seeking a rental opportunity near York University, this is an opportunity you won't want to miss! Ready to explore the possibilities?

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

Closing Costs

Mortgage Amount
$799,040
Land Transfer Taxes$16,451
Legal Fees (Est.)
$
Total cash required for closing$217,711

Total Monthly Obligation

$4,763/mo
Mortgage $4,029
Monthly Loss $3,702
Principal$1,060
Interest$2,969
Property Tax$359
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
21.2/ 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
$48,684/yr
NOI
$35,011/yr
Net Cash Flow
-$1,111/mo
Cash Margin
-27.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
20.1/ 100

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

Comparables

Properties near 50 Killamarsh 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.