200 Roxton Road, Toronto C01

$1,350,000
200 Roxton Road

$1,350,000

New
3d
Duplex2 1/2 Storey

200 Roxton Road, Toronto C01

Total Monthly Obligation $6,492

Beds
5
Baths
3
Park
1
Sqft
1500-2000
DOM
3d
Score
15
Yield
3.2%
Cash on Cash
-10.3%
Cap Rate
2.4%
5Y IRR
7.5%
10Y IRR
8.3%
Property Type-Duplex
MLS® Number-C14098084
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-16.4 × 127 ft
Listed on site-Oct 20, 2026
Style-2 1/2 Storey
Building Type-Duplex
Taxes-$8,061.25 (2026)
Parking-1 - Detached
Basement-Separate Entrance, Finished
Heating-Radiant (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Other
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-30-60 TBA
Neighbourhood-Trinity-Bellwoods
Title-Residential Freehold

No agent assigned

Discover this beautifully refreshed 2.5 + storey property nestled in one of Toronto's most desirable neighbourhoods. Offering an outstanding opportunity for investors, this move-in-ready, income producing property features three well-maintained units, each with contemporary finishes and excellent rental potential. The property is fully tenanted by excellent AAAs. This is a rare chance to acquire a well-maintained, income-generating investment in a high demand Toronto location. Opportunities like this are not to be missed! Main floor suite: Bright and welcoming, this open-concept unit offers a generously sized eat-in kitchen, an updated bathroom, ductless air conditioning, and direct access to a private backyard.

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

Closing Costs

Mortgage Amount
$1,080,000
Land Transfer Taxes$23,475
Legal Fees (Est.)
$
Total cash required for closing$294,975

Total Monthly Obligation

$6,492/mo
Mortgage $5,446
Monthly Loss $5,059
Principal$1,433
Interest$4,013
Property Tax$672
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.6%0
5-Year IRR
4.9%11
10-Year IRR
6.7%
Returns Index
6.7/ 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
$42,732/yr
NOI
$25,898/yr
Net Cash Flow
-$3,287/mo
Cash Margin
-92.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
14.9/ 100

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

Comparables

Properties near 200 Roxton 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.