3 Clayhall Crescent, Toronto W05

$699,999
3 Clayhall Crescent

$699,999

New
7d
Semi-Detached Backsplit 5

3 Clayhall Crescent, Toronto W05

Total Monthly Obligation $3,497

Beds
5
Baths
3
Park
7
Sqft
1100-1500
DOM
7d
Score
32
Yield
7.1%
Cash on Cash
7.3%
Cap Rate
6.1%
5Y IRR
21.4%
10Y IRR
19.5%
Property Type-Semi-Detached
MLS® Number-W14089474
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-47.5 × 115.5 ft
Listed on site-Oct 16, 2026
Style-Backsplit 5
Building Type-Semi-Detached
Age-51-99
Taxes-$3,582 (2025)
Parking-7 - None
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE FLOWER CITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30-60 Days
Neighbourhood-York University Heights
Title-Residential Freehold

No agent assigned

This is a beautifully renovated semi-detached home close to all ammenities. These include busservice, York University, Seneca College, high school, elementary school, and middle school. Aswell as a short distance away from Walmart, Dollarama, NoFrills, pharmacies, gas stations, andmuch more.Some of the renovations done to this house include: 200amp electric panel upgrade of $4000(2025) , washroom and kitchen renovations (2025), laminate flooring (2025), and fresh paint(2025) . These have totalled about $70000 until now. The hot water tank, AC unit, and furnaceare owned.Additionally, this house comes with two kitchens and two laundries which make it a great homefor rental revenue. Currently, there is a AAA tenant living in the basement who is willing tostay with a monthly rent of $1400 + 25% utilities. This is while keeping the upstairs privatefrom the basement with a separate entrance.The house features a driveway parking space of 7 to 8 cars. Once you enter the house, you aregreeted to a foyer that leads to the kitchen and living room. From the living room, you canStep down a few steps into the sunken dining room, making for interesting interior design. Thekitchen features a luxurious amount of space that leaves room for a roll-in island or breakfastnook. Additionally, the window in the kitchen provides natural light, making for happy startsin morning and a peaceful dinnertime view. This space welcomes guests with a powder room on themain floor. Once you go up the stairs, you are greeted to two bedrooms and the main washroom. Acouple more steps up opens the way to two more bedrooms. The primary bedroom comes with his andher's closets and a view that onlooks the street. Each bedroom comes with its own closet,providing space for storage. In the basement, you can enter through a separate entrance and youare greeted to an open-concept den area that allows spaces for a bed and living area. Thebackyard features a storage shed and tiled landscape.

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

Closing Costs

Mortgage Amount
$559,999
Land Transfer Taxes$10,475
Legal Fees (Est.)
$
Total cash required for closing$151,975

Total Monthly Obligation

$3,497/mo
Mortgage $2,824
Monthly Loss $2,754
Principal$743
Interest$2,081
Property Tax$299
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.2%40
Cash-on-Cash
1.8%11
5-Year IRR
17.1%82
10-Year IRR
16.2%
Returns Index
45.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
32/ 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
$49,596/yr
NOI
$36,554/yr
Net Cash Flow
$223/mo
Cash Margin
5.4%13
Cash Flow Index
12.8/ 100
Risk Profile
Weight: 20%
DSCR
1.0834
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
31.9/ 100

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

Comparables

Properties near 3 Clayhall Crescent

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.