5 John Tabor Trail, Toronto E11

$895,000
5 John Tabor Trail

$895,000

New
22d
Detached2-Storey

5 John Tabor Trail, Toronto E11

Total Monthly Obligation $4,320

HausQ Valuation Report
Beds
6
Baths
4
Park
4
Sqft
1500-2000
DOM
22d
Score
20
Yield
5.0%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-E13848516
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-39.37 × 116.84 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,013.03 (2026)
Parking-5 - Attached
Basement-Finished, Apartment
Heating-Forced Air (Gas)
Brokerage-HOMELIFE HEARTS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-Malvern
Title-Residential Freehold

No agent assigned

LOOK NO MORE! Welcome To This Beautiful 5 Bedroom 2-Storey Detached House Nestled In One Of The Most Sought After Neighborhoods In Scarborough! Freshly Painted All-Throughout W/ Lots Of Upgrades! New Windows (2nd Floor), New Floors (Main Floor), New Pot lights All-Throughout! New Kitchen Cabinets, Newly Installed AC (Approx. 3 yrs), New Vanity W/ Double Sink (2nd Flr), New Shower (Basement), New Basement Floor Tiles, Generous Size Backyard W/ 2 Large Sheds & Many More! Located Just Across School & Bus Stop, Walking Distance To Groceries, Plaza & Place Of Worship, Close To Access To Hwy 401, This House Has A Lot To Offer & Potential! Definitely A MUST SEE PROPERTY!

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

Closing Costs

Mortgage Amount
$716,000
Land Transfer Taxes$14,375
Legal Fees (Est.)
$
Total cash required for closing$194,875

Total Monthly Obligation

$4,320/mo
Mortgage $3,610
Monthly Loss $3,370
Principal$950
Interest$2,660
Property Tax$334
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.1%2
5-Year IRR
10.8%41
10-Year IRR
11.2%
Returns Index
21.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$44,568/yr
NOI
$31,598/yr
Net Cash Flow
-$977/mo
Cash Margin
-26.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
21.4/ 100

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

Comparables

Properties near 5 John Tabor Trail

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.