48 Bellbury Crescent, Toronto C15

$1,395,000
48 Bellbury Crescent

$1,395,000

New
26d
Detached2-Storey

48 Bellbury Crescent, Toronto C15

Total Monthly Obligation $6,564

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
26d
Score
17
Yield
4.1%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-C13832692
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-50 × 120 ft
Listed on site-Sep 27, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,744 (2026)
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUNSHINE REALTY BROKERAGE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Above Ground
Facing-North
Exterior-Brick, Other
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-TBA
Neighbourhood-Don Valley Village
Title-Residential Freehold

No agent assigned

A Distinctive Multi-Level Layout With A Soaring Family Room, Open Loft And Skylights Sets This 4+1 Bedroom Home Apart. Situated On A Generous And Well-Proportioned 50 X 120 Ft Lot, The Home Offers Approx. 1,800+ Sq. Ft. Above Grade And Over 3,000 Sq. Ft. Of Combined Space Including The Finished Basement And Deck.The Family Room Features High Ceilings, Skylights And A Walk-Out To The Backyard, With An Open Loft Above Providing Flexible Additional Space. Generous Principal Rooms, Large Bay Windows, Hardwood Flooring Through Much Of The Home And Direct Garage Access Add To The Practical Layout. The Primary Bedroom Features An Ensuite With Jacuzzi Tub.The Finished Basement Provides Additional Space For Recreation, Home Office, Guests Or Extended-Family Use, With Newer Basement Windows (2021) And Waterproof Flooring. The Backyard Offers A Large Deck, Pool, Hot Tub And Stone Landscaping, Creating Plenty Of Space For Outdoor Enjoyment.Freshly Repainted In April 2026, with a brand-new interlock driveway completed the same month.. Conveniently Located Near Schools, Parks, TTC, Shopping And Everyday Amenities, With Multiple Grocery Options Nearby IncludingTONE TAI Supermarket,beerstore,Dollarama,plaza . Easy Access To Hwy 401, 404 And 407.

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

Closing Costs

Mortgage Amount
$1,116,000
Land Transfer Taxes$24,375
Legal Fees (Est.)
$
Total cash required for closing$304,875

Total Monthly Obligation

$6,564/mo
Mortgage $5,627
Monthly Loss $5,083
Principal$1,481
Interest$4,146
Property Tax$562
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$56,700/yr
NOI
$39,786/yr
Net Cash Flow
-$2,312/mo
Cash Margin
-48.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.9/ 100

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

Comparables

Properties near 48 Bellbury 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.