154 Burbank Drive, Toronto C15

$4,500,000
154 Burbank Drive

$4,500,000

New
15d
Detached2-Storey

154 Burbank Drive, Toronto C15

Total Monthly Obligation $20,612

Beds
7
Baths
7
Park
4
Sqft
5000 +
DOM
15d
Score
14
Yield
3.0%
Cash on Cash
-10.6%
Cap Rate
2.3%
5Y IRR
7.3%
10Y IRR
8.2%
Property Type-Detached
MLS® Number-C13878406
Beds-7
Bathrooms-7
Size-5000 + sqft
Lot Size-60 × 140 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$25,021 (2025)
Parking-6 - Built-In
Basement-Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flex
Neighbourhood-Bayview Village
Title-Residential Freehold

No agent assigned

A distinguished custom residence in the heart of prestigious Bayview Village, set on an impressive 60 x 140 ft south-facing lot. Offering over 5,000 sq. ft. of refined above-grade living space plus an approx. 2,350 sq. ft. professionally finished walk-out lower level, this exceptional estate delivers sophisticated design, generous proportions and remarkable attention to detail. The main level features an elegant living room with a gas fireplace, bay window and coffered ceiling, formal dining room with rich hardwood and detailed wall treatments, and an expansive family room with fireplace and custom built-ins. The stunning open-concept kitchen showcases marble flooring and flows effortlessly into the breakfast area, with walkout access to the deck and beautifully landscaped backyard. A distinguished library with custom built-in bookcases, panelled walls and a vaulted ceiling offers a refined private retreat. Upstairs, five spacious bedrooms provide exceptional comfort, with ensuite or dedicated bath access. The luxurious primary suite features a coffered ceiling, generous walk-in closet and an impressive 7-piece ensuite with steam shower. The finished walk-out lower level is designed for elevated entertaining and lifestyle living, featuring heated floors, expansive recreation space, sauna, wine cellar, wet bar, gym, 4-piece bath and additional quarters ideal for guests or extended family. Exceptional craftsmanship is showcased throughout with extensive hardwood and marble flooring, custom millwork, coffered and vaulted ceilings, elegant mouldings, wood-panelled accents and sophisticated built-ins. Ideally located near top-rated schools, parks, shopping, transit and major roadways, this remarkable Bayview Village residence offers an unparalleled combination of luxury, space and location.

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

Closing Costs

Mortgage Amount
$3,600,000
Land Transfer Taxes$98,975
Legal Fees (Est.)
$
Total cash required for closing$1,000,475

Total Monthly Obligation

$20,612/mo
Mortgage $18,152
Monthly Loss $15,835
Principal$4,777
Interest$13,375
Property Tax$2,085
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.3%12
10-Year IRR
6.9%
Returns Index
7.3/ 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
$134,400/yr
NOI
$91,439/yr
Net Cash Flow
-$10,532/mo
Cash Margin
-94.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
0.5 mo12
Risk Index
11.1/ 100

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

Comparables

Properties near 154 Burbank 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.