20 Lisburn Crescent, Toronto C15

$1,190,000
20 Lisburn Crescent

$1,190,000

New
19d
DetachedBacksplit 3

20 Lisburn Crescent, Toronto C15

Total Monthly Obligation $5,706

HausQ Valuation Report
Beds
5
Baths
3
Park
4
Sqft
1100-1500
DOM
19d
Score
17
Yield
4.2%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-C13859584
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-55 × 110 ft
Listed on site-Oct 4, 2026
Style-Backsplit 3
Building Type-Detached
Age-31-50
Taxes-$6,368.68 (2026)
Parking-7 - Detached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-AIMHOME REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block, Concrete, Brick
Sewer-Sewer
Possession-60 DAYS
Neighbourhood-Don Valley Village
Title-Residential Freehold

No agent assigned

Income Property! Great Location! Renovated Home With 3 Separate Entrances, 3 Kitchens & 7 Parking Spots. 2025 new roofing. Excellent Potential For Investors Or Multi-Generational Living. Being Sold As A Single-Family Residence. Buyer To Verify Retrofit Status. Walk to Sheppard Subway Station, Fairview Mall, Library. Ten Secs to Hwy 404/401. Quiet Location, Workout To Yard, Separate Entrance Basement and Family Friendly Neighborhood!! Close to Fairview Mall, TNT, No frills, Supermarket, Banks, Restaurants, TTC. Buses And Subway to Everywhere, Close to Seneca College, Community Center, & All Amenities.

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

Closing Costs

Mortgage Amount
$952,000
Land Transfer Taxes$20,275
Legal Fees (Est.)
$
Total cash required for closing$259,775

Total Monthly Obligation

$5,706/mo
Mortgage $4,800
Monthly Loss $4,443
Principal$1,263
Interest$3,537
Property Tax$531
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
13.7/ 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
$49,920/yr
NOI
$34,059/yr
Net Cash Flow
-$1,962/mo
Cash Margin
-47.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
17.0/ 100

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

Comparables

Properties near 20 Lisburn 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.