380 Spadina Road, Toronto C03

$3,450,000
380 Spadina Road

$3,450,000

New
15d
Detached2-Storey

380 Spadina Road, Toronto C03

Total Monthly Obligation $14,994

Beds
7
Baths
3
Park
3
Sqft
3000-3500
DOM
15d
Score
14
Yield
2.4%
Cash on Cash
-11.6%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.5%
Property Type-Detached
MLS® Number-C13876896
Beds-7
Bathrooms-3
Size-3000-3500 sqft
Lot Size-27 × 125 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,432 (2026)
Parking-5 - Detached
Basement-Full, Finished
Heating-Radiant (Gas)
Brokerage-COSMOPOLITAN REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Forest Hill South
Title-Residential Freehold

No agent assigned

Rare Forest Hill Investment & Development Opportunity. Positioned on one of Toronto's most prestigious residential corridors, 380 Spadina Road offers an exceptional combination of immediate rental income, substantial land value, and long-term redevelopment potential. Located just north of Casa Loma, this prominent property is currently improved with a substantial seven-bedroom residence and is fully tenanted, providing income from day one while future plans take shape.Set behind a distinguished grey stone and red brick façade, the property delivers impressive street presence, mature landscaping, and the character expected of this coveted Forest Hill setting. Investors can maintain the existing income-producing asset, while future opportunities may include a luxury estate conversion, enhancement of the existing residence, redevelopment of the carriage house for additional income, or a larger-scale redevelopment strategy, subject to approvals. With strong frontage, an established executive neighbourhood, and proximity to transit, premier schools, parks, Casa Loma, downtown Toronto, and the city's financial and cultural districts, the property offers both strategic flexibility and enduring location value.An increasingly rare opportunity to secure a prominent Forest Hill property where income, land, location, and future potential converge.

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

Closing Costs

Mortgage Amount
$2,760,000
Land Transfer Taxes$72,725
Legal Fees (Est.)
$
Total cash required for closing$764,225

Total Monthly Obligation

$14,994/mo
Mortgage $13,916
Monthly Loss $11,332
Principal$3,662
Interest$10,254
Property Tax$703
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.0%0
5-Year IRR
4.5%9
10-Year IRR
6.3%
Returns Index
6.1/ 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
$84,168/yr
NOI
$62,819/yr
Net Cash Flow
-$8,681/mo
Cash Margin
-123.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo13
Risk Index
11.5/ 100

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

Comparables

Properties near 380 Spadina Road

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.