319 Woodbine Avenue, Toronto E02

$929,888
319 Woodbine Avenue

$929,888

New
29d
Semi-Detached 2 1/2 Storey

319 Woodbine Avenue, Toronto E02

Total Monthly Obligation $4,568

HausQ Valuation Report
Beds
5
Baths
3
Park
2
Sqft
1500-2000
DOM
29d
Score
21
Yield
5.4%
Cash on Cash
-0.2%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Semi-Detached
MLS® Number-E13826008
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-17.5 × 123 ft
Listed on site-Sep 24, 2026
Style-2 1/2 Storey
Building Type-Semi-Detached
Taxes-$5,300 (2025)
Parking-2 - None
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX CROSSROADS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-The Beaches
Title-Residential Freehold

No agent assigned

LOCATION! LOCATION! LOCATION: WALKING DISTANCE TO THE BEACH; GREAT FOR INVESTORS CLOSE TO PUBLIC TRANSPORTATION. SOLD AS IS

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

Closing Costs

Mortgage Amount
$743,910
Land Transfer Taxes$15,073
Legal Fees (Est.)
$
Total cash required for closing$202,551

Total Monthly Obligation

$4,568/mo
Mortgage $3,751
Monthly Loss $3,581
Principal$987
Interest$2,764
Property Tax$442
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.6%3
5-Year IRR
11.9%50
10-Year IRR
12.1%
Returns Index
25.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$50,592/yr
NOI
$35,733/yr
Net Cash Flow
-$773/mo
Cash Margin
-18.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7914
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
21.6/ 100

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

Comparables

Properties near 319 Woodbine 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.