48 Crescent Road, Toronto C09

$8,727,000
48 Crescent Road

$8,727,000

New
15d
Detached3-Storey

48 Crescent Road, Toronto C09

Total Monthly Obligation $37,508

Beds
6
Baths
7
Park
1
Sqft
3500-5000
DOM
15d
Score
13
Yield
1.7%
Cash on Cash
-15.1%
Cap Rate
1.3%
5Y IRR
3.8%
10Y IRR
5.6%
Property Type-Detached
MLS® Number-C13877298
Beds-6
Bathrooms-7
Size-3500-5000 sqft
Lot Size-54.5 × 135 ft
Listed on site-Oct 8, 2026
Style-3-Storey
Building Type-Detached
Taxes-$23,172.79 (2026)
Parking-3 - Detached
Basement-Finished
Heating-Radiant (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-TBA
Neighbourhood-Rosedale-Moore Park
Title-Residential Freehold

No agent assigned

An incredible Rosedale home, just one block from Yonge Street and the Rosedale subway station. The main floor offers exceptional formal and family living spaces, including a library, living room, dining room, kitchen, family room, breakfast room, elevator, and two-piece bath. The second and third floors feature curved walls and an abundance of natural light, with six bedrooms and four bathrooms. The primary bedroom features a fireplace, a lovely sitting room, and a walk-out to a covered porch. There are two laundry rooms, one on the third floor and one on the lower level. The expansive lower level offers versatile space, including a den, exercise room, and a large recreation room. This is a truly exceptional, up-to-the-moment renovation. The yard is intimate and private, and the two-car garage could also be used to host dinners or parties.

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

Closing Costs

Mortgage Amount
$6,981,600
Land Transfer Taxes$204,650
Legal Fees (Est.)
$
Total cash required for closing$1,951,550

Total Monthly Obligation

$37,508/mo
Mortgage $35,202
Monthly Loss $28,245
Principal$9,263
Interest$25,939
Property Tax$1,931
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.2%8
Cash-on-Cash
-17.0%0
5-Year IRR
2.2%5
10-Year IRR
4.6%
Returns Index
3.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$145,596/yr
NOI
$103,364/yr
Net Cash Flow
-$26,589/mo
Cash Margin
-219.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.242
LTV Ratio
80.0%18
Vacancy Buffer
0.3 mo10
Risk Index
10.0/ 100

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

Comparables

Properties near 48 Crescent 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.