1105 Lillian Street, Toronto C14

$1,348,888
1105 Lillian Street

$1,348,888

New
29d
DetachedBungalow

1105 Lillian Street, Toronto C14

Total Monthly Obligation $6,361

HausQ Valuation Report
Beds
6
Baths
3
Park
4
Sqft
1100-1500
DOM
29d
Score
15
Yield
3.4%
Cash on Cash
-8.8%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Detached
MLS® Number-C13826360
Beds-6
Bathrooms-3
Size-1100-1500 sqft
Lot Size-50 × 120 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Taxes-$6,540 (2025)
Parking-4 - Detached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-CEG REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-Newtonbrook East
Title-Residential Freehold

No agent assigned

Great Opportunity In High Demand Location, multi zone property , Steps To Yonge St, Perfect For Home Office/Rental/Investment, Well Maintained Bungalow. almost full renovation. Potential Income Property W Move In Condition**Must See**

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

Closing Costs

Mortgage Amount
$1,079,110
Land Transfer Taxes$23,453
Legal Fees (Est.)
$
Total cash required for closing$294,731

Total Monthly Obligation

$6,361/mo
Mortgage $5,441
Monthly Loss $4,929
Principal$1,432
Interest$4,009
Property Tax$545
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.1%14
10-Year IRR
7.5%
Returns Index
8.6/ 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
$45,828/yr
NOI
$30,205/yr
Net Cash Flow
-$2,924/mo
Cash Margin
-76.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
15.3/ 100

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

Comparables

Properties near 1105 Lillian 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.