145B Bannockburn Avenue, Toronto C04

$2,299,000
145B Bannockburn Avenue

$2,299,000

Price Change
18d
Detached2-Storey

145B Bannockburn Avenue, Toronto C04

Total Monthly Obligation $10,531

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
18d
Score
15
Yield
3.5%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-C13862866
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-25 × 130.05 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$10,588.89 (2026)
Parking-3 - Built-In
Basement-Walk-Up, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30/45/60
Neighbourhood-Bedford Park-Nortown
Title-Residential Freehold

No agent assigned

This home checks all of the boxes: 4 bedrooms, glass-enclosed custom main-floor office at the front of the house, renovated bathrooms (2026), renovated kitchen, upscale appliances, maintenance-free landscaping, custom cabinetry throughout, built-ins, closet organizers, finished basement, upgraded lighting throughout. 84 Walk Score - Ledbury Park School Zone, 6 min drive to Wilson TTC station. Above-average home inspection available. See attached for tour + floor plans; close to shopping, schools, transit, 401, places of worship and more.

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

Closing Costs

Mortgage Amount
$1,839,200
Land Transfer Taxes$43,950
Legal Fees (Est.)
$
Total cash required for closing$505,250

Total Monthly Obligation

$10,531/mo
Mortgage $9,274
Monthly Loss $8,091
Principal$2,440
Interest$6,833
Property Tax$882
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.7/ 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
$81,528/yr
NOI
$58,286/yr
Net Cash Flow
-$4,416/mo
Cash Margin
-65.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo16
Risk Index
13.1/ 100

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

Comparables

Properties near 145B Bannockburn 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.