54 Albani Street, Toronto W06

$1,275,000
54 Albani Street

$1,275,000

New
3d
Detached2-Storey

54 Albani Street, Toronto W06

Total Monthly Obligation $5,916

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
3d
Score
16
Yield
3.8%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-W14099632
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-25 × 125 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,773 (2025)
Parking-1 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle, Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-TBD
Neighbourhood-Mimico
Title-Residential Freehold

No agent assigned

This Modern Farmhouse Stunner By The Lake Could Be Yours! So Much Value I Don't Even Know Where To Start! Let's Go With How Ideally Located It Is On A Quiet One-Way Family-Friendly Street! No... Let's Begin With How Gorgeous The Traditional Charm (Wainscotting, Stained-Glass Windows, Etc.) W/ Modern Features/Finishes Throughout. Actually... How About We Get Started By Talking About The Open Concept Main-Floor Layout W/ Incredible Family Room Rear Addition! Potential To Build On Top Of This To Gain A Primary Ensuite & W/I Closet Upstairs. Wait... Did I Mention The Secluded Backyard Oasis? Surrounded By Beautiful Character Homes? Surely I Mentioned The Walking Distance To Shops/Cafes/Resto's Along Lake Shore Village? And Humber Bay Shores W/Scenic Waterfront Views? Mimico GO Station & Mimico Village W/ San Remo Bakery, Revolver Pizza & Jimmy's Coffee? Hold On... Did I Bring Up The Curb Appeal? I Must Have Highlighted The Short 10-15 Min Commute To Downtown/Airport... Right? Honestly... I Would Tell You All About How Incredible This Opportunity Is... But I Wouldn't Even Know Where To Start! Carson Dunlop Pre-List Inspection Report Available. Don't Miss Out On This Amazing Home!

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

Closing Costs

Mortgage Amount
$1,020,000
Land Transfer Taxes$21,975
Legal Fees (Est.)
$
Total cash required for closing$278,475

Total Monthly Obligation

$5,916/mo
Mortgage $5,143
Monthly Loss $4,562
Principal$1,353
Interest$3,790
Property Tax$398
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.7%21
10-Year IRR
8.7%
Returns Index
12.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$48,420/yr
NOI
$34,305/yr
Net Cash Flow
-$2,284/mo
Cash Margin
-56.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.4/ 100

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

Comparables

Properties near 54 Albani 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.