941 Willowdale Avenue, Toronto C14

$1,199,000
941 Willowdale Avenue

$1,199,000

New
25d
DetachedBungalow

941 Willowdale Avenue, Toronto C14

Total Monthly Obligation $5,843

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
25d
Score
16
Yield
4.0%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-C13841484
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-48 × 120 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$7,573.36 (2026)
Parking-5 - Built-In
Basement-Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-30/60 Days/TBA
Neighbourhood-Newtonbrook East
Title-Residential Freehold

No agent assigned

Welcome to this solid, well-maintained brick bungalow offering exceptional space, versatility, and opportunity. Featuring 4 generously sized bedrooms and a bright open-concept living and dining area. This home is set on an impressive 48-ft frontage that widens to approx. 65 feet at the rear with a depth of 120 feet, it provides a spacious backyard and a private patio, ideal for morning coffee, outdoor entertaining and family BBQ. The finished basement adds valuable living space, featuring a spacious recreation room and a self-contained bachelor apartment with a separate entrance - ideal for extended family, an in-law suite or an excellent opportunity to generate additional rental income. Hardwood floor lies beneath the existing broadloom. Location is a major advantage, a TTC Bus stop right at the door and steps to Finch Subway Station, Parks, Shopping and Schools. A versatile property with exceptional potential - an opportunity not to be missed.

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,843/mo
Mortgage $4,836
Monthly Loss $4,570
Principal$1,273
Interest$3,564
Property Tax$631
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
11.0/ 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
$47,508/yr
NOI
$30,684/yr
Net Cash Flow
-$2,279/mo
Cash Margin
-57.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo25
Risk Index
16.3/ 100

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

Comparables

Properties near 941 Willowdale 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.