133 Drayton Avenue, Toronto E02

$969,000
133 Drayton Avenue

$969,000

New
25d
Semi-Detached 2-Storey

133 Drayton Avenue, Toronto E02

Total Monthly Obligation $4,808

Beds
6
Baths
3
Park
2
Sqft
1500-2000
DOM
25d
Score
22
Yield
5.8%
Cash on Cash
1.2%
Cap Rate
4.9%
5Y IRR
16.6%
10Y IRR
15.4%
Property Type-Semi-Detached
MLS® Number-E13834132
Beds-6
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.67 × 85 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$6,291.95 (2026)
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-PROPERTY.CA INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Metal/Steel Siding
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-Flexbile
Neighbourhood-Woodbine Corridor
Title-Residential Freehold

No agent assigned

Investment opportunity knocks in the heart of East York. This fully rented triplex (as per Geowarehouse) offers stable income and long-term upside in one of Toronto's most sought-after neighbourhoods. Comprising of a main floor two bedroom unit, an upper level 3 bedroom unit and a lower level one bedroom unit with each separate entrances. Approximately 2400 sq ft of living area inclusive of the lower level, on a corner lot 20.67 x 85 ft. Roof completed in 2019, Electrical service two 100 amps panels completed in 2015. Located within close proximity to the Danforth, Woodbine Subway Station, Taylor Creek Park, schools, shops, cafes, and everyday amenities.

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

Closing Costs

Mortgage Amount
$775,200
Land Transfer Taxes$15,855
Legal Fees (Est.)
$
Total cash required for closing$211,155

Total Monthly Obligation

$4,808/mo
Mortgage $3,909
Monthly Loss $3,779
Principal$1,029
Interest$2,880
Property Tax$524
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.3%3
5-Year IRR
13.0%58
10-Year IRR
12.9%
Returns Index
30.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$56,496/yr
NOI
$40,054/yr
Net Cash Flow
-$571/mo
Cash Margin
-12.1%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
22.0/ 100

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

Comparables

Properties near 133 Drayton 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.