122 Duvernet Avenue, Toronto E02

$1,199,000
122 Duvernet Avenue

$1,199,000

New
25d
Detached2-Storey

122 Duvernet Avenue, Toronto E02

Total Monthly Obligation $5,653

Beds
4
Baths
2
Park
1
Sqft
1100-1500
DOM
25d
Score
16
Yield
3.5%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-E13834384
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-16.99 × 117 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,295.51 (2025)
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90/TBA
Neighbourhood-East End-Danforth
Title-Residential Freehold

No agent assigned

Stunning, Extensively Renovated Detached Home In The Highly Sought-After Upper Beaches! Thoughtfully Updated By The Current Owners With Significant Investment Throughout, This Move-In-Ready Home Beautifully Blends Character, Style And Modern Convenience. The Bright Open-Concept Main Floor Features New Flooring, Pot Lights, California Shutters And A Striking Textured Brick-Veneer Feature Wall With Cozy Gas Fireplace. The Dining Area Is Enhanced With LED Strip Lighting, While The Upgraded Kitchen Features Refreshed Cabinetry, Double Sink, Touch-Sensor Faucet And A Handcrafted Tree Of Life Sliding Barn Door Adding A Truly Unique Designer Touch. Three Bedrooms Upstairs, Plus A Completely Finished Lower Level Offering Valuable Additional Living Space, A Second 4-Piece Bathroom With Shower And Beautifully Finished Laundry Area. New Flooring Extends Throughout The Home With The Exception Of The Existing Upper-Level Bathroom. Extensive Electrical And Lighting Upgrades Include Pot Lights Throughout And Smart Automated Lighting With Multiple Colour Settings That Can Be Controlled Individually Or In Groups. Major Improvements Include A New Shingle Roof (August 2025), Furnace, Tankless Hot Water System And Appliances (2022), With All Equipment Owned And No Rental Equipment To Assume. The Upgrades Continue Outdoors With A Beautifully Finished Front Porch Featuring A Cedar Ceiling And Pot Lights, While The Private Backyard Has Been Transformed Into A Peaceful Urban Oasis, Perfect For Relaxing And Entertaining. A Custom Entry Organizer Adds Function And Style To The Foyer. Front-Yard Parking And A Deep 117-Ft Lot Complete This Exceptional Home. Ideally Located Close To The Beach, Parks, Schools, Shops, Restaurants And Transit. A Truly Turnkey Upper Beach Home Where The Major Work Has Already Been Done, Just Move In And Enjoy!

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,653/mo
Mortgage $4,836
Monthly Loss $4,380
Principal$1,273
Interest$3,564
Property Tax$441
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.5%16
10-Year IRR
7.8%
Returns Index
9.4/ 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
$42,396/yr
NOI
$28,361/yr
Net Cash Flow
-$2,473/mo
Cash Margin
-70.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.4/ 100

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

Comparables

Properties near 122 Duvernet 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.