361 Rathburn Road, Toronto W08

$899,900
361 Rathburn Road

$899,900

New
4d
DetachedBungalow

361 Rathburn Road, Toronto W08

Total Monthly Obligation $4,432

HausQ Valuation Report
Beds
5
Baths
2
Park
2
Sqft
1100-1500
DOM
4d
Score
21
Yield
5.5%
Cash on Cash
0.1%
Cap Rate
4.6%
5Y IRR
15.6%
10Y IRR
14.7%
Property Type-Detached
MLS® Number-W14094616
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-45 × 122.5 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,125.64 (2026)
Parking-3 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-None
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block, Concrete Block
Sewer-Sewer
Possession-TBD
Neighbourhood-Islington-City Centre West
Title-Residential Freehold

No agent assigned

OPPORTUNITY KNOCKS IN ETOBICOKE! Whether you're a builder, developer, investor, or buyer with a vision, this property offers plenty of possibilities and potential! Situated on a generous 45 x 122 ft lot, this older detached bungalow presents an excellent opportunity to renovate, reimagine, or build your custom dream home. For those with an eye on development, explore the potential for lot severance, redevelopment, or even a future land assembly, with several neighbouring properties featuring older bungalows along the same stretch. Offered at very competitive price, take advantage of this exciting opportunity and unlock the potential of this well-established Etobicoke location. Renovate it, rebuild it, or explore the possibilities - the next chapter is yours to create! Some photos have been virtually staged.

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,432/mo
Mortgage $3,630
Monthly Loss $3,477
Principal$955
Interest$2,675
Property Tax$427
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.4%3
5-Year IRR
12.1%51
10-Year IRR
12.2%
Returns Index
26.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$49,560/yr
NOI
$34,978/yr
Net Cash Flow
-$715/mo
Cash Margin
-17.3%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
22.1/ 100

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

Comparables

Properties near 361 Rathburn Road

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.