29 Shudell Avenue, Toronto E01

$1,200,000
29 Shudell Avenue

$1,200,000

New
39d
DetachedBungalow

29 Shudell Avenue, Toronto E01

Total Monthly Obligation $5,645

Beds
2
Baths
1
Park
1
Sqft
700-1100
DOM
39d
Score
14
Yield
2.3%
Cash on Cash
-13.6%
Cap Rate
1.7%
5Y IRR
5.0%
10Y IRR
6.4%
Property Type-Detached
MLS® Number-E13780238
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-25 × 113 ft
Listed on site-Sep 14, 2026
Style-Bungalow
Building Type-Detached
Age-100+
Taxes-$5,156.33 (2026)
Parking-1 - Detached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Vinyl Siding, Wood
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-60-90 days
Neighbourhood-Blake-Jones
Title-Residential Freehold

No agent assigned

Welcome to The Shudell Cottage, a charming Toronto cottage in its own right, with the added potential to renovate, expand or explore the construction of a new custom home with a possible laneway suite, subject to zoning, approvals and permits. This characterful detached home on a prized residential street in East York. Built circa 1912, this two-bedroom cottage pairs an intimate sense of scale with a thoughtful, easy-flowing plan. A covered front verandah and steep gabled façade introduce the home, while a long central hall creates a clear progression through the interior. The primary bedroom is positioned at the front, with a versatile second bedroom farther along. At the rear, the hallway opens into a comfortable living room centred on a traditional fireplace. Hardwood floors, crown moulding and south-facing windows lend warmth, character and natural light.The adjoining eat-in kitchen features white-painted cabinetry, pale work surfaces and room for everyday dining, with the full bathroom accessed directly from the kitchen. The lower level accommodates laundry, mechanical systems and useful storage. Outside, a frame deck extends into a deep, fenced garden beneath established trees.Set on a 25-by-113-foot lot, the property is completed by a detached one-car garage with rear laneway access. A charming Toronto cottage with practical living space, inviting outdoor space and compelling long-term potential.

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

Closing Costs

Mortgage Amount
$960,000
Land Transfer Taxes$20,475
Legal Fees (Est.)
$
Total cash required for closing$261,975

Total Monthly Obligation

$5,645/mo
Mortgage $4,840
Monthly Loss $4,371
Principal$1,274
Interest$3,567
Property Tax$430
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.2%8
Cash-on-Cash
-16.7%0
5-Year IRR
2.5%5
10-Year IRR
4.8%
Returns Index
3.9/ 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
$27,300/yr
NOI
$14,914/yr
Net Cash Flow
-$3,598/mo
Cash Margin
-158.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.262
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
15.6/ 100

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

Comparables

Properties near 29 Shudell Avenue

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.