54 Millhouse Crescent, Toronto E11

$839,000
54 Millhouse Crescent

$839,000

New
23d
Semi-Detached Bungalow-Raised

54 Millhouse Crescent, Toronto E11

Total Monthly Obligation $4,039

HausQ Valuation Report
Beds
4
Baths
2
Park
1
Sqft
1100-1500
DOM
23d
Score
17
Yield
4.1%
Cash on Cash
-5.3%
Cap Rate
3.4%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Semi-Detached
MLS® Number-E13846388
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-24.92 × 100.68 ft
Listed on site-Sep 30, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Taxes-$3,360 (2026)
Parking-2 - Built-In
Basement-Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-TBA
Neighbourhood-Rouge E11
Title-Residential Freehold

No agent assigned

Premium corner pie-shaped lot backing directly onto a park! This charming, all-brick bungalow offers 3 spacious bedrooms, a sun-drenched eat-in kitchen, and a bright living room with a walk-out balcony on the main floor. The fully finished walk-out basement features a separate entrance, 1 bedroom, a full kitchen, and a full bathroom-making it a perfect in-law suite or mortgage helper. Enjoy peace of mind with a new washer/dryer (2024) and two brand-new refrigerators (2026). The current AAA+ tenant pays $1,600/month + 40% utilities and is willing to stay. Located in a highly desirable, family-friendly neighborhood, this rare 3+1 bedroom, 2-kitchen property is an incredible opportunity for families and savvy investors alike!

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

Closing Costs

Mortgage Amount
$671,200
Land Transfer Taxes$13,255
Legal Fees (Est.)
$
Total cash required for closing$182,555

Total Monthly Obligation

$4,039/mo
Mortgage $3,384
Monthly Loss $3,149
Principal$891
Interest$2,494
Property Tax$280
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$34,800/yr
NOI
$23,460/yr
Net Cash Flow
-$1,429/mo
Cash Margin
-49.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.9/ 100

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

Comparables

Properties near 54 Millhouse Crescent

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.