20 Raymore Drive, Toronto W09

$1,699,000
20 Raymore Drive

$1,699,000

New
2d
Detached2-Storey

20 Raymore Drive, Toronto W09

Total Monthly Obligation $7,904

Beds
5
Baths
4
Park
4
Sqft
2500-3000
DOM
2d
Score
21
Yield
5.5%
Cash on Cash
0.7%
Cap Rate
4.7%
5Y IRR
16.1%
10Y IRR
15.0%
Property Type-Detached
MLS® Number-W14103654
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-49.96 × 115 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,110.48 (2026)
Parking-6 - Attached
Basement-Finished, Walk-Up, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ELITE CAPITAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-Humber Heights
Title-Residential Freehold

No agent assigned

Welcome To 20 Raymore Drive, A Rare And Exceptional Offering Set On A Premium Ravine Lot Along The Humber River, Where Privacy And Natural Beauty Define Everyday Living. This Beautifully Renovated, Sun-Filled And Detached Home Offers 4 Bedrooms, 4 Bathrooms And 2,509 Sqft Of Thoughtfully Designed Above-Grade Living Space. Rich Hardwood Floors Flow Throughout Every Above-Grade Level, Complemented By Elegant Wainscoting And Pot Lights That Give The Main Floor A Warm, Polished Character. The Open-Concept Kitchen And Living Area Is Anchored By A Caesarstone Quartz Countertop, With A Seamless Walkout To The Composite Deck And Private Backyard. Upstairs, Four Generously Sized Bedrooms Await, Including A Primary Retreat With Walk-In Closet And Renovated Ensuite. Natural Light Pours Through Every Level, Making Each Room Feel Bright, Airy And Connected.The Fully Finished Basement With Private Separate Entrance And Full 3-Piece Bathroom Is A Rare Bonus, Equally Suited As An In-Law Suite Or Recreation Retreat, With Direct Backyard Access. Outside, A Composite Deck Overlooks A Private Yard Framed By Mature Trees, With A Metal Pergola, Gas Lines For The BBQ, Patio Furniture And Playground Set All Included. Double-Car Garage With Direct Interior Access, Level 2 EV Charging (2025) And Side Gates Complete The Package. Walk To Weston GO And UP Express In Minutes For A Direct Connection To Pearson Airport And Downtown Toronto In Just 15 Minutes. The Humber River Trail Stretching To Lake Ontario Is Steps Away. Families Will Find St. Eugene Catholic French Immersion Elementary School At Their Doorstep, Alongside Other Top-Ranked Schools. This Is More Than A Home. It Is A Lifestyle Defined By Nature, Community And Exceptional Connectivity.

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

Closing Costs

Mortgage Amount
$1,359,200
Land Transfer Taxes$30,455
Legal Fees (Est.)
$
Total cash required for closing$371,755

Total Monthly Obligation

$7,904/mo
Mortgage $6,853
Monthly Loss $6,101
Principal$1,803
Interest$5,050
Property Tax$676
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.1%4
5-Year IRR
13.1%58
10-Year IRR
13.0%
Returns Index
30.4/ 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
$92,700/yr
NOI
$70,820/yr
Net Cash Flow
-$952/mo
Cash Margin
-12.3%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8617
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
18.3/ 100

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

Comparables

Properties near 20 Raymore Drive

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.