26 Grangemill Crescent, Toronto C13

$1,599,000
26 Grangemill Crescent

$1,599,000

New
15d
DetachedBungalow-Raised

26 Grangemill Crescent, Toronto C13

Total Monthly Obligation $7,635

Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
15d
Score
16
Yield
3.8%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-C13877450
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-54 × 123 ft
Listed on site-Oct 8, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$9,726.39 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-LSG REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-Banbury-Don Mills
Title-Residential Freehold

No agent assigned

Rare Oversized Pie-Shaped Lot Fully Renovated & Income Ready! Exceptional opportunity on a quiet, private street surrounded by multi-million dollar homes. This oversized pie-shaped lot widens to 85 feet at the rear, offering rare privacy with a 25-ft natural tree wall and minimal rear neighbours, perfect for a dream backyard. The home has been fully renovated inside and out, ideal for short-term rental or Airbnb income. Located in one of Toronto's best school districts: York Mills CI, Windfields MS, and Rippleton PS. Priced at land value - get a turnkey renovated home at no extra cost. Basement easily convertible into a 2-bedroom rental suite for added income potential. Endless possibilities in a highly sought-after location!

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

Closing Costs

Mortgage Amount
$1,279,200
Land Transfer Taxes$28,455
Legal Fees (Est.)
$
Total cash required for closing$349,755

Total Monthly Obligation

$7,635/mo
Mortgage $6,450
Monthly Loss $5,938
Principal$1,697
Interest$4,753
Property Tax$811
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$60,216/yr
NOI
$39,968/yr
Net Cash Flow
-$3,119/mo
Cash Margin
-62.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.4/ 100

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

Comparables

Properties near 26 Grangemill 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.