78 Osler Street, Toronto W02

$999,000
78 Osler Street

$999,000

New
3d
Att/Row/Townhouse2-Storey

78 Osler Street, Toronto W02

Total Monthly Obligation $4,802

Beds
4
Baths
3
Park
1
Sqft
1100-1500
DOM
3d
Score
23
Yield
5.9%
Cash on Cash
2.4%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Att/Row/Townhouse
MLS® Number-W14097874
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-12.85 × 97.96 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$4,772.67 (2026)
Parking-1 - None
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS PORTFOLIO REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle, Membrane
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Freehold

No agent assigned

Beautifully and intelligently renovated, this distinctive property in Toronto's vibrant Junction Triangle is an exceptional opportunity for savvy homeowners and investors alike. Thoughtfully arranged across four levels, this distinctive property features three separate living areas, each with its own kitchen, living room, and bedroom, offering exceptional flexibility for multi-generational living, extended family, or income-generating potential. A fantastic basement tenant adds further appeal for investors. Bright interiors, beautiful wood flooring, and inviting living spaces create a warm and comfortable atmosphere throughout. The third floor features a sun-filled home office with a skylight and direct access to a private rooftop terrace, an ideal setting for morning coffee, outdoor relaxation, or entertaining. Situated in a lively west-end neighbourhood, the property offers easy access to local cafés, restaurants, independent shops, the scenic West Toronto Railpath, and convenient public transit. Whether you're seeking flexible living arrangements or an opportunity to generate rental income, 78 Osler Street presents an appealing combination of character, functionality, and location.

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,802/mo
Mortgage $4,030
Monthly Loss $3,742
Principal$1,060
Interest$2,969
Property Tax$398
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.1%5
5-Year IRR
13.9%64
10-Year IRR
13.7%
Returns Index
33.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$59,040/yr
NOI
$43,863/yr
Net Cash Flow
-$374/mo
Cash Margin
-7.6%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9120
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
23.1/ 100

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

Comparables

Properties near 78 Osler Street

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.