78 Greendale Avenue, Toronto W03

$1,499,000
78 Greendale Avenue

$1,499,000

New
6d
Detached3-Storey

78 Greendale Avenue, Toronto W03

Total Monthly Obligation $6,836

Beds
4
Baths
5
Park
4
Sqft
2000-2500
DOM
6d
Score
22
Yield
5.4%
Cash on Cash
0.9%
Cap Rate
4.8%
5Y IRR
16.3%
10Y IRR
15.2%
Property Type-Detached
MLS® Number-W14089874
Beds-4
Bathrooms-5
Size-2000-2500 sqft
Lot Size-27.25 × 92 ft
Listed on site-Oct 17, 2026
Style-3-Storey
Building Type-Detached
Taxes-$4,977.35 (2026)
Parking-4 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HC REALTY GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stucco (Plaster)
Roof-Flat
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Rockcliffe-Smythe
Title-Residential Freehold

No agent assigned

Entertainer's Dream! This custom-designed 4-bedroom luxury home offers approximately 2,042 sq. ft. above grade, plus a 765 sq. ft. fully finished basement, in one of the area's most desirable up-and-coming neighbourhoods. Designed for both style and functionality, it showcases glass railings, open-riser floating oak stairs, hand-scraped engineered hardwood, 10" baseboards, solid Shaker-style doors, matte-black finishes, custom cabinetry and closets, large-format porcelain slabs, and custom glass showers throughout. The main level features soaring 11' ceilings and a walkout to the rear patio/deck. The chef-inspired kitchen boasts sleek flat-panel cabinetry, quartz countertops and backsplash, an oversized island flowing into a generous quartz breakfast table, GE Profile built-in appliances, a 36" cooktop, and a built-in wall oven. The second level offers 10' ceilings, two spa-like bathrooms with heated floors, including a 5-piece primary ensuite. The third level features 10' ceilings, a private rooftop patio, Juliet balcony, his-and-hers closets, and a 3-piece bathroom. The finished basement offers 8' ceilings, a recreation area, 3-piece bathroom, laundry room with quartz counters and built-in cabinetry, engineered flooring, and radiant-heated hallway floors. Alarm system, abundant upgrades, and move-in-ready luxury - a must-see!

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

Closing Costs

Mortgage Amount
$1,199,200
Land Transfer Taxes$26,455
Legal Fees (Est.)
$
Total cash required for closing$327,755

Total Monthly Obligation

$6,836/mo
Mortgage $6,047
Monthly Loss $5,245
Principal$1,591
Interest$4,455
Property Tax$415
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.0%4
5-Year IRR
13.2%59
10-Year IRR
13.0%
Returns Index
30.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$80,496/yr
NOI
$62,969/yr
Net Cash Flow
-$799/mo
Cash Margin
-11.9%0
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
19.2/ 100

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

Comparables

Properties near 78 Greendale 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.