507 Rushton Road, Toronto C03

$1,378,000
507 Rushton Road

$1,378,000

New
8d
Detached2-Storey

507 Rushton Road, Toronto C03

Total Monthly Obligation $6,497

Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
8d
Score
15
Yield
3.0%
Cash on Cash
-10.6%
Cap Rate
2.3%
5Y IRR
7.3%
10Y IRR
8.1%
Property Type-Detached
MLS® Number-C14082806
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-20 × 120 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,760.01 (2026)
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-MCCANN REALTY GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Vacant
Neighbourhood-Humewood-Cedarvale
Title-Residential Freehold

No agent assigned

A Rushton Road Gem - Beautifully Renovated, Exceptional Parking & Endless Possibilities! Fall in love with this beautifully renovated home on Rushton Road, one of Toronto's most charming and sought-after residential streets! Thoughtfully updated with style and comfort in mind, this inviting home features high-efficiency brand-new windows, a brand-new entrance door, elegant wide-plank flooring, fresh paint throughout, and brand-new Kitchen Appliances. Significant investment in landscaping enhances the home's curb appeal, creating a welcoming first impression inside and out. ABOVE AVERAGE HOME INSPECTION AVAILABLE. A truly rare find, the property offers coveted two-car parking-an exceptional advantage in this sought-after neighborhood along with exciting potential to explore the addition of a laneway suite, subject to applicable approvals and zoning requirements. But what truly sets this home apart is its incredible Rushton Road lifestyle. Enjoy a wonderful, established neighborhood atmosphere where tree-lined streets, community charm, and everyday conveniences come together. Families will appreciate the walkable access to highly regarded Leo Baeck Day School and Humewood Community School, while food lovers can explore the area's fantastic local restaurants, cozy cafés, and irresistible ice cream spots. From casual neighborhood outings to weekend strolls and family adventures, this location offers the best of Toronto living right at your doorstep. Stylish updates, rare parking, future potential, and an exceptional neighbourhood-all on Rushton Road. A wonderful opportunity to own a move-in-ready home in a location you'll love!

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

Closing Costs

Mortgage Amount
$1,102,400
Land Transfer Taxes$24,035
Legal Fees (Est.)
$
Total cash required for closing$301,135

Total Monthly Obligation

$6,497/mo
Mortgage $5,558
Monthly Loss $5,034
Principal$1,463
Interest$4,096
Property Tax$563
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.8%0
5-Year IRR
4.7%10
10-Year IRR
6.5%
Returns Index
6.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$41,148/yr
NOI
$25,773/yr
Net Cash Flow
-$3,411/mo
Cash Margin
-99.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
14.8/ 100

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

Comparables

Properties near 507 Rushton 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.