122 Mcgillivray Avenue, Toronto C04

$1,194,990
122 Mcgillivray Avenue

$1,194,990

New
28d
DetachedBungalow

122 Mcgillivray Avenue, Toronto C04

Total Monthly Obligation $5,672

HausQ Valuation Report
Beds
5
Baths
3
Park
2
Sqft
700-1100
DOM
28d
Score
16
Yield
3.7%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-C13829236
Beds-5
Bathrooms-3
Size-700-1100 sqft
Lot Size-41 × 115 ft
Listed on site-Sep 25, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,724 (2025)
Parking-3 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON DAVID SOBERANO GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-Bedford Park-Nortown
Title-Residential Freehold

No agent assigned

Welcome to 122 McGillivray Avenue, a well-maintained 3+2 bedroom bungalow with a fresh new coat of paint, set on a desirable 41 x 115 ft lot in Bedford Park. Offering room to grow and exciting possibilities for the future, this property will appeal to families, renovators, builders and investors alike.Sunlight fills the generous main-floor living spaces, where hardwood floors, spacious principal rooms and a practical layout provide a welcoming setting for everyday life and entertaining. Downstairs, the finished lower level extends the living space with a separate entrance, second kitchen and two bedrooms-well suited to extended family, guests or a private home office.Enjoy the home as it is, make it your own through renovation, or explore the potential for a custom residence alongside the impressive homes transforming the neighbourhood. With schools, places of worship, parks, shops, restaurants, transit and major commuter routes nearby, 122 McGillivray offers an appealing combination of space, location and lasting potential.

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

Closing Costs

Mortgage Amount
$955,992
Land Transfer Taxes$20,375
Legal Fees (Est.)
$
Total cash required for closing$260,873

Total Monthly Obligation

$5,672/mo
Mortgage $4,820
Monthly Loss $4,404
Principal$1,268
Interest$3,552
Property Tax$477
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$44,628/yr
NOI
$29,941/yr
Net Cash Flow
-$2,325/mo
Cash Margin
-62.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.5/ 100

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

Comparables

Properties near 122 Mcgillivray 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.