73 Long Island Crescent, Toronto E10

$1,025,000
73 Long Island Crescent

$1,025,000

New
49d
Detached2-Storey

73 Long Island Crescent, Toronto E10

Total Monthly Obligation $5,022

HausQ Valuation Report
Beds
6
Baths
4
Park
2
Sqft
2000-2500
DOM
49d
Score
18
Yield
4.6%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-E13746702
Beds-6
Bathrooms-4
Size-2000-2500 sqft
Lot Size-30.19 × 108.27 ft
Listed on site-Sep 4, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,150 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE ELITE SERVICES REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Aluminum Siding, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Rouge E10
Title-Residential Freehold

No agent assigned

Beautiful Home Nestled In The Heart Of Scarborough, Offering Exceptional Comfort And Stunning Lakefront Living. Featuring A Grand Curved Oak Staircase Leading To The Second Floor And Professionally Installed Hardwood Flooring Throughout The Entire Home. Enjoy The Warmth And Ambiance Of A Three-Way Fireplace Along With The Convenience Of Four Parking Spaces. Ideally Situated Just Steps From The Waterfront Park And Minutes To The GO Station, TTC, Scenic Trails, Cobblestone Beaches, Schools, Library, And Major Highways.

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

Closing Costs

Mortgage Amount
$820,000
Land Transfer Taxes$16,975
Legal Fees (Est.)
$
Total cash required for closing$223,475

Total Monthly Obligation

$5,022/mo
Mortgage $4,135
Monthly Loss $3,934
Principal$1,088
Interest$3,047
Property Tax$513
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$47,196/yr
NOI
$31,826/yr
Net Cash Flow
-$1,482/mo
Cash Margin
-37.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
18.6/ 100

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

Comparables

Properties near 73 Long Island 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.