182 Gracefield Avenue, Toronto W04

$1,799,000
182 Gracefield Avenue

$1,799,000

New
7d
DetachedBacksplit 5

182 Gracefield Avenue, Toronto W04

Total Monthly Obligation $8,184

Beds
5
Baths
4
Park
4
Sqft
2000-2500
DOM
7d
Score
17
Yield
4.1%
Cash on Cash
-4.8%
Cap Rate
3.5%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Detached
MLS® Number-W14087860
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-50 × 166.48 ft
Listed on site-Oct 16, 2026
Style-Backsplit 5
Building Type-Detached
Taxes-$6,628 (2025)
Parking-6 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood, Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Metal
Foundation-Unknown
Sewer-Sewer
Possession-90/ TBA
Neighbourhood-Rustic
Title-Residential Freehold

No agent assigned

SPACE. QUALITY. EXCEPTIONAL OUTDOOR LIVING - ALL WITHOUT LEAVING TORONTO. Welcome to 182 Gracefield Avenue, an impressive multi-level backsplit offering approximately 4,100 sq. ft. of total living space, including the finished lower level. Featuring 4+1 bedrooms, 4 bathrooms, 2 kitchens and 2 separate laundry areas, this home offers incredible flexibility for large families, multigenerational living, or the opportunity to live in and rent. Exceptional craftsmanship and premium finishes are showcased throughout, including custom millwork, crown moulding, wainscoting and designer feature walls. The chef-inspired kitchen features premium stainless steel appliances, quartz countertops and an impressive 8-ft island, perfect for everyday living and entertaining. The beautifully finished lower level offers its own separate entrance, second chef-inspired kitchen, spacious living area with gas fireplace, bedroom with walk-in closet, spa-like bathroom and dedicated laundry - ideal for extended family or potential rental income. Step outside to a spectacular backyard oasis set on a rare oversized lot that widens at the rear. Imagine a future pool, sport court, outdoor kitchen, gardens and endless space to entertain, play and unwind. Complete with a double-car garage and private driveway with parking for up to 6 vehicles. Located in the highly sought-after Rustic/Maple Leaf neighbourhood, enjoy the perfect blend of urban convenience and peaceful residential charm. Walking distance to excellent public and Montessori schools, parks, shopping and transit, with quick access to Yorkdale Mall, major highways and downtown Toronto.

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

Closing Costs

Mortgage Amount
$1,439,200
Land Transfer Taxes$32,455
Legal Fees (Est.)
$
Total cash required for closing$393,755

Total Monthly Obligation

$8,184/mo
Mortgage $7,257
Monthly Loss $6,274
Principal$1,910
Interest$5,347
Property Tax$552
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.1%30
10-Year IRR
9.8%
Returns Index
16.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$74,196/yr
NOI
$55,648/yr
Net Cash Flow
-$2,619/mo
Cash Margin
-42.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
15.0/ 100

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

Comparables

Properties near 182 Gracefield 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.