420 ATHLONE Avenue, Westboro - Hampton Park

$1,599,999
420 ATHLONE Avenue

$1,599,999

New
2d
Semi-Detached 2-Storey

420 ATHLONE Avenue, Westboro - Hampton Park

Total Monthly Obligation $7,739

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
2d
Score
15
Yield
3.5%
Cash on Cash
-9.1%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Semi-Detached
MLS® Number-X14104744
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-25 × 99 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$10,915 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Negiotiable
Neighbourhood-5003 - Westboro/Hampton Park
Title-Residential Freehold

No agent assigned

Welcome to your new modern dream home at 420 Athlone, perfectly situated in the heart of highly desirable Westboro, just steps from the vibrant shops, restaurants, and amenities of Richmond Road! This stunning, high-end three-story semi-detached home features 3 bedrooms and 4 bathrooms, crafted with the highest quality finishes and extreme attention to detail throughout. The open-concept main level is designed for effortless entertaining, showcasing an expansive living and dining area anchored by a cozy gas fireplace, alongside a chef-inspired kitchen equipped with premium stainless steel appliances, a built-in oven/microwave, a gas stove, a wine fridge, and a reverse osmosis drinking water system. Step through the patio doors into your private, fully landscaped, and maintenance-free backyard oasis-ideal for relaxing or outdoor gatherings. Ascend the striking glass-encased floating staircase to the upper level, where you will find a luxurious primary retreat complete with a walk-in closet, a 5-piece spa-like ensuite, a second gas fireplace, and a private balcony. Two additional spacious bedrooms with walk-in closets, a full bathroom, and convenient top-floor laundry complete this level. The fully finished basement expands your living space with a massive, plushly carpeted games/theatre room featuring a third gas fireplace, another full bathroom, and abundant storage space. Additional modern comforts include a whole-home water purification system and a central vacuum system for ultimate convenience. Exceptional luxury, style, and incredible location await you! Book your showing today!

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

Closing Costs

Mortgage Amount
$1,279,999
Land Transfer Taxes$28,475
Legal Fees (Est.)
$
Total cash required for closing$349,975

Total Monthly Obligation

$7,739/mo
Mortgage $6,454
Monthly Loss $6,040
Principal$1,698
Interest$4,756
Property Tax$910
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
5.9%14
10-Year IRR
7.4%
Returns Index
8.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$56,100/yr
NOI
$35,075/yr
Net Cash Flow
-$3,531/mo
Cash Margin
-75.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.0/ 100

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

Comparables

Properties near 420 ATHLONE 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.