74B Rathnelly Avenue, Toronto C02

$3,749,000
74B Rathnelly Avenue

$3,749,000

New
30d
Semi-Detached 2-Storey

74B Rathnelly Avenue, Toronto C02

Total Monthly Obligation $15,497

Beds
3
Baths
5
Park
1
Sqft
2500-3000
DOM
30d
Score
14
Yield
2.1%
Cash on Cash
-12.0%
Cap Rate
2.0%
5Y IRR
6.2%
10Y IRR
7.4%
Property Type-Semi-Detached
MLS® Number-C13818146
Beds-3
Bathrooms-5
Size-2500-3000 sqft
Lot Size-24.7 × 100 ft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Semi-Detached
Parking-2 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Living Room
Pool-None
Facing-West
Exterior-Brick
Roof-Metal, Flat
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Casa Loma
Title-Residential Freehold

No agent assigned

Welcome to 74B Rathnelly Ave, a custom-built designer home in the prestigious Republic of Rathnelly, one of Toronto's most sought-after neighbourhoods, just minutes to Yorkville and close to top private & public schools. This exceptional residence offers a bright, open-concept layout with expansive principal rooms, large bedrooms, impressive ceiling heights & exceptional natural light. Featuring German-imported Schüco aluminum windows & doors with triple-glazed glass, wide-plank white oak flooring, sleek trimless design with drywall-groove detailing, custom wall panelling & millwork, statement mono-beam staircase, glass railings & upgraded architectural/strip lighting throughout. Stunning chef's kitchen with custom-painted cabinetry, premium Sub-Zero & Wolf appliances, Miele dishwasher & natural stone countertops including Super White. Natural stone continues throughout the home in the vanities, fireplace & basement bar, complemented by a dramatic 3-sided Marquis fireplace. Spa-inspired bathrooms feature premium CariMali Italian fixtures with Italian tile & slab finishes. A true showpiece is the incredibly rare two-level, double-height basement, creating extraordinary volume and openness with a massive rec/entertainment area, custom bar, extensive Italian slab finishes & flexible space for family living, gym or guests. Exterior features high-quality linear brick wrapping the sides/rear/walkout, extensive interlock including driveway, composite deck, composite fencing & an exceptionally large backyard for the neighbourhood. Comprehensive snow-melt system services the driveway, front porch, heated garage area, rear walkout & select backyard areas. Integrated heated garage, a rare find in Rathnelly, plus 2 furnaces, 2 A/C systems, high-efficiency spray-foam insulation, smart security, integrated speakers, central vacuum & more. A truly turnkey architectural statement offering exceptional space, design, craftsmanship & luxury in an A++ Toronto location.

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

Closing Costs

Mortgage Amount
$2,999,200
Land Transfer Taxes$80,200
Legal Fees (Est.)
$
Total cash required for closing$831,500

Total Monthly Obligation

$15,497/mo
Mortgage $15,122
Monthly Loss $11,518
Principal$3,979
Interest$11,143
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.2%0
5-Year IRR
4.3%9
10-Year IRR
6.1%
Returns Index
5.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$79,188/yr
NOI
$66,769/yr
Net Cash Flow
-$9,558/mo
Cash Margin
-144.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
0.6 mo13
Risk Index
11.4/ 100

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

Comparables

Properties near 74B Rathnelly 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.