82 Ranstone Gardens, Toronto E04

$1,250,000
82 Ranstone Gardens

$1,250,000

New
44d
DetachedBungalow

82 Ranstone Gardens, Toronto E04

Total Monthly Obligation $5,744

HausQ Valuation Report
Beds
6
Baths
3
Park
3
Sqft
1100-1500
DOM
44d
Score
16
Yield
3.6%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-E13760032
Beds-6
Bathrooms-3
Size-1100-1500 sqft
Lot Size-40 × 125 ft
Listed on site-Sep 9, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,926.46 (2026)
Parking-4 - Detached
Basement-Separate Entrance, Apartment
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Ionview
Title-Residential Freehold

No agent assigned

**FULLY RENOVATED DETACHED BUNGALOW IN A PRIME LOCATION!** Move-in ready with **2 modern kitchens, updated bathrooms, new laminate flooring, fresh paint, detached garage, brand-new driveway & ample parking.** 200 Amp. Total Parking spots 4. Finished basement offers **3 bedrooms + 3 additional rooms**, providing excellent flexibility for family or investors. Just minutes to **Kennedy Subway, TTC, schools, shopping & Hwy 401.**Seller and Listing Brokerage make no representations or warranties regarding the retrofit status of the basement apartment. The rental income Lower unit $2650 and Upper unit $2900.

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

Closing Costs

Mortgage Amount
$1,000,000
Land Transfer Taxes$21,475
Legal Fees (Est.)
$
Total cash required for closing$272,975

Total Monthly Obligation

$5,744/mo
Mortgage $5,042
Monthly Loss $4,418
Principal$1,327
Interest$3,715
Property Tax$327
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.3/ 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
$45,504/yr
NOI
$32,527/yr
Net Cash Flow
-$2,332/mo
Cash Margin
-61.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.5/ 100

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

Comparables

Properties near 82 Ranstone Gardens

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.