82 Tower Drive, Toronto E04

$968,000
82 Tower Drive

$968,000

New
22d
Detached1 1/2 Storey

82 Tower Drive, Toronto E04

Total Monthly Obligation $4,609

HausQ Valuation Report
Beds
4
Baths
2
Park
3
Sqft
1100-1500
DOM
22d
Score
18
Yield
4.4%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-E13846718
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40 × 125 ft
Listed on site-Oct 1, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-51-99
Taxes-$3,951 (2025)
Parking-4 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Wexford-Maryvale
Title-Residential Freehold

No agent assigned

ack into a beautiful green space of hydro corridor, large backyard porch, Sit and enjoy the afternoon of fresh air. 3 Bedrooms on second floor with full washroom, vinyl on second and main floor, New upgrade kitchen with island. bedroom on main floor can covert to den or home office.

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

Closing Costs

Mortgage Amount
$774,400
Land Transfer Taxes$15,835
Legal Fees (Est.)
$
Total cash required for closing$210,935

Total Monthly Obligation

$4,609/mo
Mortgage $3,905
Monthly Loss $3,581
Principal$1,028
Interest$2,877
Property Tax$329
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.3%31
10-Year IRR
10.0%
Returns Index
16.5/ 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
$42,984/yr
NOI
$30,235/yr
Net Cash Flow
-$1,385/mo
Cash Margin
-38.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.7/ 100

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

Comparables

Properties near 82 Tower 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.