184 Edmonton Drive, Toronto C15

$988,800
184 Edmonton Drive

$988,800

New
18d
Semi-Detached Bungalow-Raised

184 Edmonton Drive, Toronto C15

Total Monthly Obligation $4,749

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
18d
Score
18
Yield
4.5%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Semi-Detached
MLS® Number-C13873166
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-29.85 × 150 ft
Listed on site-Oct 5, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Taxes-$4,621 (2025)
Parking-5 - Built-In
Basement-Apartment, Walk-Up
Heating-Forced Air (Gas)
Brokerage-KINGSWAY REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Pleasant View
Title-Residential Freehold

No agent assigned

Bright And Spacious! Raised Bungalow With Walk-Out Basement Apartment And Separate Entrance. Ideally Situated In a Family-Friendly North York Neighborhood. Potential Substantial Rental Income. Premium lot Provides Direct Backyard Access. Convenient Transportation, Easy Access To Highways 401 & 404, Subway Stations, A Variety Of Supermarkets And Restaurants Around For Daily Conveniences. 3 Mins Walking to Community Centre with Outdoor Swimming Pool and Ice Rink, Arena, Library. **New Furnace 2022, Roof 2023, Driveway 2022**

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

Closing Costs

Mortgage Amount
$791,040
Land Transfer Taxes$16,251
Legal Fees (Est.)
$
Total cash required for closing$215,511

Total Monthly Obligation

$4,749/mo
Mortgage $3,989
Monthly Loss $3,699
Principal$1,050
Interest$2,939
Property Tax$385
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$44,196/yr
NOI
$30,655/yr
Net Cash Flow
-$1,434/mo
Cash Margin
-38.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.2/ 100

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

Comparables

Properties near 184 Edmonton Drive

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.