56 Willesden Road, Toronto C15

$1,678,999
56 Willesden Road

$1,678,999

New
20d
DetachedSidesplit

56 Willesden Road, Toronto C15

Total Monthly Obligation $7,607

HausQ Valuation Report
Beds
5
Baths
4
Park
4
Sqft
1500-2000
DOM
20d
Score
15
Yield
3.4%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-C13858170
Beds-5
Bathrooms-4
Size-1500-2000 sqft
Lot Size-50 × 120 ft
Listed on site-Oct 3, 2026
Style-Sidesplit
Building Type-Detached
Taxes-$5,509.29 (2025)
Parking-4 - Carport
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-North
Exterior-Stucco (Plaster), Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Hillcrest Village
Title-Residential Freehold

No agent assigned

Client Rmks:Stunning House In The Middle Of A Quiet Street In Most Sought After Hillcrest Village, In North York, Toronto, With No Houses At The Back, Gives You A Feeling Of More Privacy And Peace, Featuring A Beautiful Salt Water Swimming Pool With Waterfall And Slate Interlock Around The Pool And Backyard Makes It The Perfect Place, Whether You Enjoy Swimming In Peace And Quiet Or Love To Have A Pool Party With Family And Friends. This House Features 2 Master Bedrooms, One On Main (Legally Built Recently, 9 Ft Ceiling, 5 Pc Bathroom, Swimming Pool View) And One Master On The Upper Floor, Family Room (Also Legally Built Recently With Swimming Pool View And A Powder Room), Living Room With Gas Fireplace And California Shutters, Recreational Room On The Lower Level With Murphy Bed And Full Bathroom Which Can Be Used As Guest Room, Interlock Driveway And Around The House, 2 Gas Fireplaces, Over 1,800 SQFT Of Above Ground Living Space, Just Minutes To Major Highways, North York General Hospital, Seneca College, Shops, Dining, Bayview Village, Etc. A Perfect Place To Be Called Home.

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

Closing Costs

Mortgage Amount
$1,343,199
Land Transfer Taxes$30,055
Legal Fees (Est.)
$
Total cash required for closing$367,355

Total Monthly Obligation

$7,607/mo
Mortgage $6,773
Monthly Loss $5,825
Principal$1,782
Interest$4,990
Property Tax$459
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
6.8%18
10-Year IRR
8.1%
Returns Index
10.1/ 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
$57,120/yr
NOI
$41,399/yr
Net Cash Flow
-$3,323/mo
Cash Margin
-69.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.4/ 100

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

Comparables

Properties near 56 Willesden 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.