851 Huntingwood Drive, Toronto E05

$1,168,888
851 Huntingwood Drive

$1,168,888

New
24d
DetachedSidesplit 4

851 Huntingwood Drive, Toronto E05

Total Monthly Obligation $5,567

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
24d
Score
15
Yield
3.3%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-E13839398
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-50 × 111 ft
Listed on site-Sep 29, 2026
Style-Sidesplit 4
Building Type-Detached
Taxes-$5,724.14 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick Veneer
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30/60/90 Flex
Neighbourhood-Tam O'Shanter-Sullivan
Title-Residential Freehold

No agent assigned

Meticulously maintained by the original owner. Detached sidesplit on the south side of tree lined street. Updated windows, roof (2024), CAC and furnace (2022). Bright, open main level with formal living and dining rooms, plus a family room with fireplace and walk-out to a large deck. Private, well-manicured perennial garden with room for outdoor dining and entertaining. Convenient main floor laundry and mud room. Finished basement. Well maintained and ready for a new owner to update to their own taste, with a flexible layout that can adapt as your needs change.

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

Closing Costs

Mortgage Amount
$935,110
Land Transfer Taxes$19,853
Legal Fees (Est.)
$
Total cash required for closing$255,131

Total Monthly Obligation

$5,567/mo
Mortgage $4,715
Monthly Loss $4,326
Principal$1,241
Interest$3,474
Property Tax$477
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.7%0
5-Year IRR
5.6%13
10-Year IRR
7.2%
Returns Index
7.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$38,856/yr
NOI
$24,746/yr
Net Cash Flow
-$2,653/mo
Cash Margin
-81.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.3/ 100

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

Comparables

Properties near 851 Huntingwood 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.