39 Waddington Crescent, Toronto C15

$1,250,000
39 Waddington Crescent

$1,250,000

New
16d
Detached2-Storey

39 Waddington Crescent, Toronto C15

Total Monthly Obligation $5,862

Beds
5
Baths
3
Park
4
Sqft
1100-1500
DOM
16d
Score
17
Yield
3.9%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-C13872838
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-54.75 × 110 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,342.58 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-flexible, subject to existing basement tenancy. Main & 2nd level are vacant
Neighbourhood-Don Valley Village
Title-Residential Freehold

No agent assigned

Welcome to 39 Waddington Cres, a spacious detached 2-storey home in the highly sought-after Don Valley Village community. Featuring 4+1 bedrooms, 3 bathrooms, and a generously sized lot, this home offers plenty of space inside and out for growing or multi-generational families.The functional main floor features bright and inviting living and dining areas, while four well-sized bedrooms provide ample space upstairs. The finished basement offers additional living space, including a bedroom, kitchen and bathroom. Complete with an attached garage and private driveway. Conveniently located close to schools, parks, shopping, public transit and major commuter routes. A fantastic opportunity with great space, flexibility and potential in an established Toronto neighbourhood!

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

Closing Costs

Mortgage Amount
$1,000,000
Land Transfer Taxes$21,475
Legal Fees (Est.)
$
Total cash required for closing$272,975

Total Monthly Obligation

$5,862/mo
Mortgage $5,042
Monthly Loss $4,536
Principal$1,327
Interest$3,715
Property Tax$445
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.0%23
10-Year IRR
8.9%
Returns Index
12.8/ 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
$49,368/yr
NOI
$34,589/yr
Net Cash Flow
-$2,160/mo
Cash Margin
-52.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.6/ 100

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

Comparables

Properties near 39 Waddington 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.