223 Ellendale Drive, Toronto E04

$728,900
223 Ellendale Drive

$728,900

New
22d
DetachedSidesplit

223 Ellendale Drive, Toronto E04

Total Monthly Obligation $3,674

HausQ Valuation Report
Beds
3
Baths
1
Park
3
Sqft
700-1100
DOM
22d
Score
19
Yield
4.9%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Detached
MLS® Number-E13846936
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-53 × 124.5 ft
Listed on site-Oct 1, 2026
Style-Sidesplit
Building Type-Detached
Taxes-$4,304.61 (2026)
Parking-3 - None
Basement-Crawl Space, Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-30/60/90
Neighbourhood-Dorset Park
Title-Residential Freehold

No agent assigned

Welcome to 223 Ellendale Drive. This Well Built Brick Home Offers Bright, Natural Light Living Spaces, a Fireplace, a Practical Kitchen, With an Oversized Lot and Mature Trees. Set in Toronto's Dorset Park Neighbourhood, With a Wide Array of Transit, It's Close to Schools, McGregor Park(Community Centre), the Library, Shopping, and Scarborough General Hospital. A Great Opportunity to Make a Home Your Own. ** Property is Being Sold As Is**

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

Closing Costs

Mortgage Amount
$583,120
Land Transfer Taxes$11,053
Legal Fees (Est.)
$
Total cash required for closing$158,333

Total Monthly Obligation

$3,674/mo
Mortgage $2,940
Monthly Loss $2,900
Principal$774
Interest$2,166
Property Tax$359
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$35,400/yr
NOI
$23,055/yr
Net Cash Flow
-$1,019/mo
Cash Margin
-34.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
23.0/ 100

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

Comparables

Properties near 223 Ellendale 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.