35 Rochelle Crescent, Toronto C15

$1,200,000
35 Rochelle Crescent

$1,200,000

New
27d
Detached2-Storey

35 Rochelle Crescent, Toronto C15

Total Monthly Obligation $5,748

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
27d
Score
16
Yield
3.6%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.5%
Property Type-Detached
MLS® Number-C13831468
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-94.56 × 119.5 ft
Listed on site-Sep 26, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,387.12 (2025)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete, Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Don Valley Village
Title-Residential Freehold

No agent assigned

Fantastic Curb Appeal -94.5 Foot Frontage! Located On A Child Friendly Crescent. Steps to the Dallington Park. In The Heart Of A High Demand Neighborhood Of Don Valley Village. Lovely & Well Maintained Detached Family Home. 4 Bedrooms On Second Floor. Attached Garage. Finished Basement. Walk To Schools- Public And Catholic. Few minutes driving to North York General Hospital, Highway 404 And 401, Walking distance to Ttc Buses, Subway, Fairview Shopping Mall, T&T Supermarket.

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

Closing Costs

Mortgage Amount
$960,000
Land Transfer Taxes$20,475
Legal Fees (Est.)
$
Total cash required for closing$261,975

Total Monthly Obligation

$5,748/mo
Mortgage $4,840
Monthly Loss $4,474
Principal$1,274
Interest$3,567
Property Tax$532
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.3%15
10-Year IRR
7.7%
Returns Index
9.1/ 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
$42,960/yr
NOI
$27,777/yr
Net Cash Flow
-$2,526/mo
Cash Margin
-70.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.2/ 100

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

Comparables

Properties near 35 Rochelle Crescent

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.