210 Horsham Avenue, Toronto C07

$1,999,000
210 Horsham Avenue

$1,999,000

New
17d
Detached2-Storey

210 Horsham Avenue, Toronto C07

Total Monthly Obligation $9,508

Beds
5
Baths
5
Park
2
Sqft
2500-3000
DOM
17d
Score
15
Yield
3.4%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.3%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-C13867272
Beds-5
Bathrooms-5
Size-2500-3000 sqft
Lot Size-29.95 × 132 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$12,834.56 (2025)
Parking-3 - Built-In
Basement-Finished, Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Willowdale West
Title-Residential Freehold

No agent assigned

Welcome to 210 Horsham - a stunning luxury residence offering exceptional design and craftsmanship throughout. This open-concept home features elegant oak flooring and matching oak stairs with sleek glass railings, complemented by sophisticated wood paneling across the main and second floors. The gourmet kitchen is equipped with high-end built-in appliances, perfect for modern living. The main floor is enhanced by a stylish gas fireplace, creating a warm and inviting atmosphere, while skylights throughout the home fill the space with natural light. The family room offers a seamless walkout to a custom-built deck, complete with a beautiful seating area and gas BBQ line - ideal for entertaining. Enjoy enhanced comfort with heated flooring in all bathrooms, along with built-in speakers throughout the home for a truly elevated living experience. Retreat to the luxurious primary bedroom featuring a spa-inspired 7-piece ensuite. Additional highlights include electric blinds throughout, a full home sprinkler system, and the convenience of laundry on two levels. The fully finished walkout basement is completely self-contained, featuring a full kitchen, heated floors, a separate entrance, and its own private door - ideal for extended family or potential income opportunities. A truly exceptional home with premium finishes, thoughtful layout, and upscale living at its finest.

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

Closing Costs

Mortgage Amount
$1,599,200
Land Transfer Taxes$36,455
Legal Fees (Est.)
$
Total cash required for closing$437,755

Total Monthly Obligation

$9,508/mo
Mortgage $8,063
Monthly Loss $7,386
Principal$2,122
Interest$5,942
Property Tax$1,070
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.0%14
10-Year IRR
7.4%
Returns Index
8.4/ 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
$68,340/yr
NOI
$44,171/yr
Net Cash Flow
-$4,382/mo
Cash Margin
-77.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
13.1/ 100

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

Comparables

Properties near 210 Horsham 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.