282B Aylesworth Avenue, Toronto E06

$1,250,000
282B Aylesworth Avenue

$1,250,000

New
27d
Detached2-Storey

282B Aylesworth Avenue, Toronto E06

Total Monthly Obligation $5,917

HausQ Valuation Report
Beds
5
Baths
5
Park
2
Sqft
1500-2000
DOM
27d
Score
16
Yield
3.9%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Detached
MLS® Number-E13832324
Beds-5
Bathrooms-5
Size-1500-2000 sqft
Lot Size-25 × 139.29 ft
Listed on site-Sep 26, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,992.69 (2026)
Parking-3 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-KW Living Realty
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-Birchcliffe-Cliffside
Title-Residential Freehold

No agent assigned

Luxurious Custom Home in Prime Location! This Stunning 4+1 Bedroom, 4.5 bathroom Custom-Built Home Offers The Perfect Blend Of Elegance And Functionality. Featuring A Separate Entrance Basement Apartment With Kitchen Rough Ins, 3 Parking Spaces, And Pot Lights Throughout, This Solid Brick Residence Boasts A Gourmet Kitchen With Quartz Countertops, Crown Moulding, And Natural Hardwood Floors On Main And 2nd Floor. Enjoy The Abundance Of Natural Light From 3 Skylights, Garage Man Door, A Spacious Backyard With A Back Deck. Impeccably Located Just A 1-minute Walk From A Park And Near Excellent Schools.

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

Closing Costs

Mortgage Amount
$1,000,000
Land Transfer Taxes$21,475
Legal Fees (Est.)
$
Total cash required for closing$272,975

Total Monthly Obligation

$5,917/mo
Mortgage $5,042
Monthly Loss $4,590
Principal$1,327
Interest$3,715
Property Tax$499
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.7%22
10-Year IRR
8.8%
Returns Index
12.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$49,200/yr
NOI
$33,787/yr
Net Cash Flow
-$2,227/mo
Cash Margin
-54.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.4/ 100

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

Comparables

Properties near 282B Aylesworth 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.