429 Rouge Hills Drive, Toronto E10

$729,900
429 Rouge Hills Drive

$729,900

New
25d
DetachedBungalow

429 Rouge Hills Drive, Toronto E10

Total Monthly Obligation $3,695

Beds
3
Baths
2
Park
1
Sqft
1500-2000
DOM
25d
Score
18
Yield
4.7%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-E13836422
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-60 × 165.56 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,504.11 (2026)
Parking-2 - Carport
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Aluminum Siding, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate/TBA
Neighbourhood-Rouge E10
Title-Residential Freehold

No agent assigned

Your cottage in the woods awaits. Backing onto the beautiful Rouge River Valley in the prime West Rouge Lakeside Community, this home offers a rare opportunity to live adjacent to Rouge National Urban Park - an urban wilderness just moments from the center of Canada's largest metropolis. The property features approximately 1,797 sq. ft. of above-ground living space with a stunning forest view. Originally built in 1935. The home includes three bedrooms, two bathrooms, and large living and dining areas. The huge family room features a vaulted ceiling and a walk-out to a deck overlooking the ravine. A solarium also is built off the deck. Easy access to the 401, TTC buses, Rouge GO Train Station, and shopping. It is also near excellent schools, the Black Dog Pub, local restaurants, the beach, and waterfront trails along the lake. Property is being sold in "AS IS, WHERE IS CONDITION" with No Warranties.

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

Closing Costs

Mortgage Amount
$583,920
Land Transfer Taxes$11,073
Legal Fees (Est.)
$
Total cash required for closing$158,553

Total Monthly Obligation

$3,695/mo
Mortgage $2,944
Monthly Loss $2,920
Principal$775
Interest$2,169
Property Tax$375
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.3/ 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
$34,332/yr
NOI
$21,895/yr
Net Cash Flow
-$1,120/mo
Cash Margin
-39.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.6/ 100

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

Comparables

Properties near 429 Rouge Hills 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.