33 Maida Vale, Toronto E04

$1,045,000
33 Maida Vale

$1,045,000

Price Change
32d
DetachedBungalow

33 Maida Vale, Toronto E04

Total Monthly Obligation $4,996

HausQ Valuation Report
Beds
5
Baths
2
Park
7
Sqft
1100-1500
DOM
32d
Score
17
Yield
4.3%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-E13821616
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-49.42 × 239.58 ft
Listed on site-Sep 21, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,872.42 (2026)
Parking-9 - Detached
Basement-Finished, Full, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-SOUTHVALE REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-30-59
Neighbourhood-Ionview
Title-Residential Freehold

No agent assigned

Spacious Sun-Filled bungalow located in Prime Area at Kennedy & Eglinton, nestled in a safe & quiet neighborhood. **Premium Lot 49.45ft x 239.87ft**This spacious 3 plus 2 bedrm home features a functional layout for families, with a large living room separate dining room and a spacious new kitchen, with new soft-closing cabinets, quartz countertop and new stainless steel appliances. Updated washroom on Main Flr. New Casement windows installed on the Main Flr. Oct. 09/26. The Fully Finished Basement with a Separate Entrance and separate laundry, is complete with a kitchen, two bedrooms and large living room. Ideal mortgage helper or for extended family living. The property also includes a detached Double Car Garage, presently rented for $500/month, with Extra Wide Driveway for seven cars, newly paved October 15/26. Walking Distance to New Eglinton LRT, Kennedy Subway, Schools, parks, and every day amenities are all nearby! A fantastic opportunity for families, investors or those seeking income potential. Don't miss this one!

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

Closing Costs

Mortgage Amount
$836,000
Land Transfer Taxes$17,375
Legal Fees (Est.)
$
Total cash required for closing$227,875

Total Monthly Obligation

$4,996/mo
Mortgage $4,215
Monthly Loss $3,887
Principal$1,109
Interest$3,106
Property Tax$406
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.6%27
10-Year IRR
9.5%
Returns Index
14.6/ 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
$44,592/yr
NOI
$30,760/yr
Net Cash Flow
-$1,652/mo
Cash Margin
-44.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
18.4/ 100

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

Comparables

Properties near 33 Maida Vale

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.