128 Holmcrest Trail, Toronto E10

$965,000
128 Holmcrest Trail

$965,000

New
30d
DetachedSidesplit 4

128 Holmcrest Trail, Toronto E10

Total Monthly Obligation $4,682

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
30d
Score
17
Yield
4.1%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-E13817914
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-45 × 150.17 ft
Listed on site-Sep 23, 2026
Style-Sidesplit 4
Building Type-Detached
Taxes-$4,969.43 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Baseboard (Electric)
Brokerage-KELLER WILLIAMS ADVANTAGE REALTY
Cooling-None
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-North
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-90-120 Flexible
Neighbourhood-Centennial Scarborough
Title-Residential Freehold

No agent assigned

Location, Location! Tucked in an in-demand area of Centennial, 128 Holmcrest provides a fabulous opportunity to create your own forever home. This home features a rare 4 level sidesplit floor plan - it's surprisingly large! Bright living and dining spaces, three generous bedrooms with ample storage, and a large family room overlooking the back yard and inground pool. The primary bedroom is huge, spanning the width of the home overlooking the pool and back yard. Plenty of storage in all the bedrooms - plus a walk-in hall storage closet, too! The lower level rec-room is surprisingly bright with real wood panelling creating a cosy retreat. There's a working sauna & powder room on this level. A full basement room with wood burning fireplace is yours to re-imagine. Steps from Wanita Park and the Highland Creek Ravine system, you can follow scenic trails all the way to Lake Ontario or U of T Scarborough. Commuting is simple with quick access to both Rouge Hill and Guildwood GO Stations. Surrounded by top-tier schools and French Immersion options, this home offers a chance to create your dream home in this sought-after pocket with great neighbours. This location truly delivers the best in the area of nature, convenience and community.

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

Closing Costs

Mortgage Amount
$772,000
Land Transfer Taxes$15,775
Legal Fees (Est.)
$
Total cash required for closing$210,275

Total Monthly Obligation

$4,682/mo
Mortgage $3,893
Monthly Loss $3,657
Principal$1,024
Interest$2,868
Property Tax$414
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.7%1
5-Year IRR
7.9%23
10-Year IRR
8.9%
Returns Index
12.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$39,996/yr
NOI
$26,527/yr
Net Cash Flow
-$1,682/mo
Cash Margin
-50.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.8/ 100

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

Comparables

Properties near 128 Holmcrest Trail

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.