124 Abbeywood Trail, Toronto C13

$2,188,000
124 Abbeywood Trail

$2,188,000

New
15d
Detached2-Storey

124 Abbeywood Trail, Toronto C13

Total Monthly Obligation $10,100

Beds
6
Baths
4
Park
2
Sqft
2500-3000
DOM
15d
Score
14
Yield
3.1%
Cash on Cash
-10.0%
Cap Rate
2.4%
5Y IRR
7.8%
10Y IRR
8.5%
Property Type-Detached
MLS® Number-C13876432
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-55.07 × 120.15 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$10,788.39 (2026)
Parking-4 - Attached
Basement-Separate Entrance, Walk-Out, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Other
Sewer-Sewer
Possession-60-90/TBA
Neighbourhood-Banbury-Don Mills
Title-Residential Freehold

No agent assigned

Welcome to 124 Abbeywood Trail ------- Nestled in the highly sought-after Banbury-Don Mills neighbourhood once named the second-best neighbourhood in the city by Toronto Life-this home offers the rare blend of classic character and modern comfort on a 55' x 120' lot. The area is served by top-rated schools including York Mills Collegiate(top 50 in Ontario), and highly rated Denlow Public Schools. A cherished family home that has been immaculately maintained and UPDATED/UPGRADED(SPENT $$$$), is now ready for its new family to call home. And this home features approx. 4,094 total sq ft of living space(Including a WALK-OUT lower level). The perfect centre-hall plan flows effortlessly, ideal for family living and entertaining. The combined living and dining area features hardwood floors, crown moulding, picture-frame wainscoting, and abundant windows flooding the space with natural light. The renovated kitchen boasts custom built-in cabinetry, quartz countertops, stainless steel appliances, and a mosaic tile backsplash, with an eat-in breakfast nook opening to the lush backyard and double-level deck (gas line for BBQ). A wood-panelled family room with stone-surround wood-burning fireplace invites cozy evenings. Walk up the spiral staircase with picture frame wainscotting to your second level, upstairs, the primary bedroom retreat offers hardwood floors, crown mouldings, pot lights, a large window overlooking the front garden, walk-in closet, and renovated, elegant 4-piece ensuite. Three additional bedrooms feature double-door closets and large windows, plus a second renovated 4-piece bath. The finished lower level adds a second kitchen, large rec room with wood-burning fireplace, above-grade windows, and walk-out to the backyard. Two more bedrooms offer endless possibilities: guest suite, office, gym, or media room.

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

Closing Costs

Mortgage Amount
$1,750,400
Land Transfer Taxes$41,175
Legal Fees (Est.)
$
Total cash required for closing$480,275

Total Monthly Obligation

$10,100/mo
Mortgage $8,826
Monthly Loss $7,777
Principal$2,322
Interest$6,503
Property Tax$899
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.5%12
10-Year IRR
7.1%
Returns Index
7.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$67,680/yr
NOI
$45,624/yr
Net Cash Flow
-$5,024/mo
Cash Margin
-89.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo16
Risk Index
12.8/ 100

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

Comparables

Properties near 124 Abbeywood Trail

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.