399 Armadale Avenue, Toronto W02

$1,248,000
399 Armadale Avenue

$1,248,000

New
4d
Detached2-Storey

399 Armadale Avenue, Toronto W02

Total Monthly Obligation $6,046

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
4d
Score
18
Yield
4.8%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Detached
MLS® Number-W14094164
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-25 × 109.17 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,646 (2025)
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS SIDOROVA INWOOD REALTY
Cooling-None
Laundry-No
Fireplace-Living Room
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block, Stone
Sewer-Sewer
Possession-Immediate
Neighbourhood-Runnymede-Bloor West Village
Title-Residential Freehold

No agent assigned

Welcome To 399 Armadale Avenue! Situated In The Heart Of Bloor West Village, This Charming Detached Two-Storey Home Is Full Of Timeless Character. It Offers Three Bedrooms, Two Bathrooms, And Over 1,400 Sq Ft Of Above-Grade Living Space. Rich In Original Details, The Home Features Hardwood Flooring, Traditional Wood Trim, And Large Windows Throughout. An Enclosed Front Porch Provides A Welcoming Entrance, Leading Into A Spacious Living Room With A Fireplace And Adjoining Dining Room. Together, These Spaces Create A Warm And Inviting Setting For Everyday Living And Entertaining. The Kitchen Features Stainless Steel Appliances, Ample Storage, And Large Windows Overlooking The Backyard, Along With A Walkout To The Rear Deck. Step Outside To A Fully Fenced Backyard Surrounded By Mature Trees And Lush Greenery. This Private Outdoor Retreat Offers Plenty Of Space To Relax, Garden, Or Entertain. The Second Level Features Three Bright Bedrooms, Each With Hardwood Flooring And Closet Space. The Primary Bedroom Enjoys Peaceful Backyard Views And Direct Access To A Four-Piece Semi-Ensuite Bathroom, Which Is Also Accessible From The Main Hallway. The Finished Lower Level Provides Additional Living Space With An Open-Concept Recreation Room, A Second Four-Piece Bathroom, And A Dedicated Laundry Area. Brimming With Character And Offering Plenty Of Opportunity To Make It Your Own, This Is A Wonderful Chance To Put Down Roots In One Of Toronto's Most Desirable Neighbourhoods. Enjoy The Best Of Bloor West Village Living, With Charming Shops, Cafes, Restaurants, And Everyday Amenities Just Moments Away. The Home Is Also Conveniently Located Near Jane Subway Station, Beautiful Neighbourhood Parks, And Excellent Schools, Including Runnymede P.S. And Humberside C.I.

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

Closing Costs

Mortgage Amount
$998,400
Land Transfer Taxes$21,435
Legal Fees (Est.)
$
Total cash required for closing$272,535

Total Monthly Obligation

$6,046/mo
Mortgage $5,034
Monthly Loss $4,722
Principal$1,325
Interest$3,709
Property Tax$637
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.0%36
10-Year IRR
10.6%
Returns Index
19.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$59,628/yr
NOI
$41,519/yr
Net Cash Flow
-$1,574/mo
Cash Margin
-31.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
17.4/ 100

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

Comparables

Properties near 399 Armadale 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.