32 Brimorton Drive, Toronto E09

$879,900
32 Brimorton Drive

$879,900

Price Change
28d
DetachedBungalow

32 Brimorton Drive, Toronto E09

Total Monthly Obligation $4,305

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
700-1100
DOM
28d
Score
20
Yield
5.3%
Cash on Cash
-0.8%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.1%
Property Type-Detached
MLS® Number-E13829060
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-60.29 × 116 ft
Listed on site-Sep 25, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,570 (2025)
Parking-5 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Bendale
Title-Residential Freehold

No agent assigned

Power of Sale**Move-In Ready**Upgraded Interior**Open Concept with Ample Natural Sunlight**Finished Basement**Separate entrance**Kitchen rough in ready**Potential in-law suite**Extra Wide Driveway for future Expansion**Prime Location close to Hwy 401, schools**Property and Contents Being Sold As Is Where Is**No Warranties or Representations**LA relates to Seller**Willing to Take Back Mortgage at 5.99% with 15% down**Motivated Seller**Don't Miss Out!!

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

Closing Costs

Mortgage Amount
$703,920
Land Transfer Taxes$14,073
Legal Fees (Est.)
$
Total cash required for closing$191,553

Total Monthly Obligation

$4,305/mo
Mortgage $3,549
Monthly Loss $3,371
Principal$934
Interest$2,615
Property Tax$381
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.4%46
10-Year IRR
11.7%
Returns Index
24.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$46,332/yr
NOI
$32,629/yr
Net Cash Flow
-$830/mo
Cash Margin
-21.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
21.9/ 100

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

Comparables

Properties near 32 Brimorton Drive

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.