20 Paynter Drive, Toronto C15

$2,088,000
20 Paynter Drive

$2,088,000

New
29d
Detached2-Storey

20 Paynter Drive, Toronto C15

Total Monthly Obligation $9,590

Beds
5
Baths
6
Park
4
Sqft
3000-3500
DOM
29d
Score
15
Yield
3.5%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-C13825806
Beds-5
Bathrooms-6
Size-3000-3500 sqft
Lot Size-46.67 × 138.22 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,514.66 (2026)
Parking-6 - Built-In
Basement-Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-SUPERSTARS REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-TBA
Neighbourhood-Hillcrest Village
Title-Residential Freehold

No agent assigned

Welcome To This Premium Detached Home Backing Onto Ravine, Offering Exceptional Privacy, This 3130 Sqft Residence Showcases A Fully Redesigned Modern Interior With Top Notch Finishes And A Highly Functional Layout. This Home Features New Luxurious Renovation Throughout, Including Upgraded Flooring, Iron Pickets, Smooth Ceiling, Pot Lights, And Stylish Fixtures. A Chef's Kitchen Impresses With Upgraded Countertops, A Massive Waterfall Center Island With Breakfast Bar, Stainless Steel Appliances, And Abundant Cabinetry. The Separate Living Room Can Serve As An Office Or Additional Bedroom. The Dining Room Is Enhanced By A Bright Skylight. The Cozy Family Room Includes A Custom Accent Wall With Built-In Shelving And Walks Out To A Large Deck With Stairs Leading To The Ravine View Backyard. The Second Floor Offers 4 Spacious Bedrooms, Each Enhanced With Custom Built-In Closets With Organizers And Its Own Bathroom Featuring Modern Vanities And Mirrors, Glass Showers, And Upgraded Shower Heads. The Primary Bedroom Boasts A Luxurious 5pc Ensuite Complete With Freestanding Bathtub, Glass Shower, And Double Sinks. The Finished Walk-Out Basement Includes A Large Recreation Room, Kitchen, And An Additional Bedroom, Ideal For Extended Family Living. Newer Roof. Long Driveway Can Park 4 Cars, Total 6 Cars Including Double Car Garage. Close To Parks, Schools, Shopping, Transit, And Major Highways.

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

Closing Costs

Mortgage Amount
$1,670,400
Land Transfer Taxes$38,675
Legal Fees (Est.)
$
Total cash required for closing$457,775

Total Monthly Obligation

$9,590/mo
Mortgage $8,422
Monthly Loss $7,374
Principal$2,216
Interest$6,206
Property Tax$793
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.1%1
5-Year IRR
6.8%17
10-Year IRR
8.0%
Returns Index
10.0/ 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
$72,384/yr
NOI
$51,131/yr
Net Cash Flow
-$4,162/mo
Cash Margin
-69.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
13.3/ 100

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

Comparables

Properties near 20 Paynter 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.