139 Raponi Circle, Toronto E11

$888,000
139 Raponi Circle

$888,000

New
27d
Semi-Detached 2-Storey

139 Raponi Circle, Toronto E11

Total Monthly Obligation $4,284

HausQ Valuation Report
Beds
6
Baths
3
Park
2
Sqft
1500-2000
DOM
27d
Score
18
Yield
4.5%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Semi-Detached
MLS® Number-E13831496
Beds-6
Bathrooms-3
Size-1500-2000 sqft
Lot Size-30.02 × 82.02 ft
Listed on site-Sep 26, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,921 (2026)
Parking-3 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Rouge E11
Title-Residential Freehold

No agent assigned

Location. Location. Location. Beautiful 4 BR Semi Detached Home Over 1600SF Home Near Neilson/ McNicoll, Cul De Sac, Backing Onto Ravine, Quiet And Minutes To 401 & 407, Tenants Will Stay Or Leave.

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

Closing Costs

Mortgage Amount
$710,400
Land Transfer Taxes$14,235
Legal Fees (Est.)
$
Total cash required for closing$193,335

Total Monthly Obligation

$4,284/mo
Mortgage $3,582
Monthly Loss $3,341
Principal$943
Interest$2,639
Property Tax$327
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$39,852/yr
NOI
$27,446/yr
Net Cash Flow
-$1,295/mo
Cash Margin
-39.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.5/ 100

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

Comparables

Properties near 139 Raponi Circle

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.