313 Vaughan Road, Toronto C03

$1,129,000
313 Vaughan Road

$1,129,000

New
23d
DetachedBungalow-Raised

313 Vaughan Road, Toronto C03

Total Monthly Obligation $5,459

Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
23d
Score
15
Yield
3.4%
Cash on Cash
-9.3%
Cap Rate
2.6%
5Y IRR
8.3%
10Y IRR
8.9%
Property Type-Detached
MLS® Number-C13845394
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-25.03 × 120.13 ft
Listed on site-Sep 30, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$6,353.33 (2026)
Parking-3 - Detached
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-JDF REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-owner
Neighbourhood-Humewood-Cedarvale
Title-Residential Freehold

No agent assigned

Welcome to Tremendous Humewood-Cedarvale. This is one of Toronto's most desired & highly sought after family friendly neighborhoods. 313 Vaughan Road offers a sun-filled south exposure fully detached 2 + 1 bedroom 2 bath, raised bungalow with a fully finished basement/separate entrance in-law /rental potential and a fully detached solid concrete block 2 car garage serviced by a paved driveway on a large 25' x 120' lot. Along with its tremendous location, this beautifully appointed home has considerable upside and growth potential as your family needs grow - add a floor, explore conversion of the garage to a coach house or additional living space, or simply enjoy this beautiful, well-maintained home. Step outside to enjoy the mature backyard, creating a peaceful outdoor space for entertaining, gardening or family gatherings. Immediate access to TTC surface routes and direct bus connectivity to the newly opened Line 5 Eglinton Crosstown LRT or Line 1 Yonge-University subway taking you midtown or downtown within minutes. For the drivers enjoy quick access to Allen Road & Hwy 401. For the outdoor enthusiasts, walkers runners & cyclists access to Cedarvale Park and ravine trails, belt-line railway trail, kids splashpads, tennis courts and some of Toronto's top schools are all within a short walk, run or ride away. Shop, dine & entertainment with so many options close by including along St. Clair West Village, Spadina Village, Forest Hill or Yorkdale, all minutes away. An exceptional residence in an outstanding location - a rare find that delivers on every front. Upgrades include New flooring and 1/4 round in LR/DR , new smooth painted ceilings in bedrooms 1 & 2. New entrance door in basement to backyard with glass insert & side lights , new door hardware on all main floor doors and all exterior doors as well as freshly painted exterior doors. Natural wood FP in LR with granite apron, upgraded kit with Bianco Reale marble top & 14"x 28" porcelain tile.

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

Closing Costs

Mortgage Amount
$903,200
Land Transfer Taxes$19,055
Legal Fees (Est.)
$
Total cash required for closing$246,355

Total Monthly Obligation

$5,459/mo
Mortgage $4,554
Monthly Loss $4,260
Principal$1,198
Interest$3,356
Property Tax$529
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.5%12
10-Year IRR
7.1%
Returns Index
7.6/ 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
$38,148/yr
NOI
$23,480/yr
Net Cash Flow
-$2,597/mo
Cash Margin
-81.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.4/ 100

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

Comparables

Properties near 313 Vaughan Road

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.