82 Pennyhill Drive, Toronto E11

$899,000
82 Pennyhill Drive

$899,000

New
22d
Detached2-Storey

82 Pennyhill Drive, Toronto E11

Total Monthly Obligation $4,290

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
22d
Score
19
Yield
4.7%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-E13851376
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-25.32 × 102.3 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,468.24 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 INNOVATIVE PINNACLE REAL ESTATE GROUP
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Malvern
Title-Residential Freehold

No agent assigned

Welcome to this spacious and well-maintained 3-bedroom home, ideally located in a desirable,family-friendly neighbourhood near McLevin & Neilson. Offering a functional layout and generous living space, this home is perfect for growing families, first-time buyers, extended families, or investors seeking additional income potential.The inviting main floor features a family-sized eat-in kitchen with ample cabinetry and workspace, along with a walk-out to a spacious private backyard, perfect for family gatherings, outdoor entertaining, gardening, and summer enjoyment. The bright living and dining rooms provide a warm and comfortable space for everyday living and entertaining. The fully finished basement with a separate entrance features a spacious one-bedroom apartment, offering excellent flexibility for extended family, guests, or potential rental income, along with abundant storage space. Enjoy parking for 4 cars and an excellent location close to schools, parks, shopping, TTC transit and minutes drive to Hwy 401.A wonderful opportunity to own a spacious and versatile home in a convenient, family-friendly neighbourhood!

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,290/mo
Mortgage $3,626
Monthly Loss $3,336
Principal$954
Interest$2,672
Property Tax$289
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.2%37
10-Year IRR
10.7%
Returns Index
19.5/ 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
$42,528/yr
NOI
$30,307/yr
Net Cash Flow
-$1,101/mo
Cash Margin
-31.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
21.1/ 100

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

Comparables

Properties near 82 Pennyhill 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.