578 Bellamy Road N, Toronto E09

$839,000
578 Bellamy Road N

$839,000

New
22d
DetachedBungalow-Raised

578 Bellamy Road N, Toronto E09

Total Monthly Obligation $4,085

HausQ Valuation Report
Beds
5
Baths
2
Park
3
Sqft
700-1100
DOM
22d
Score
20
Yield
5.1%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.7%
Property Type-Detached
MLS® Number-E13851388
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-40 × 125 ft
Listed on site-Oct 1, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$3,906 (2026)
Parking-3 - None
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle, Shingles
Foundation-Concrete Block, Unknown
Sewer-Sewer
Possession-30 Days
Neighbourhood-Woburn
Title-Residential Freehold

No agent assigned

Whether you're a growing family, a multi-generational household or an investor, this solid detached bungalow checks the boxes! Set on a 40 x 125 ft lot in the heart of Woburn, one of Scarborough's most convenient and in-demand communities. The main floor offers 3 spacious bedrooms with hardwood floors, a bright eat-in kitchen, and a sun-filled living/dining room with comfortable space for the whole family. The finished basement, with its own separate side entrance, second kitchen, full washroom and 2 bedrooms, offers exceptional flexibility for extended family or potential added income. The deep lot leaves room to think long-term. Steps to TTC, minutes to Scarborough Town Centre, Cedarbrae Mall, top-rated schools, places of worship, and every amenity you could ask for. A smart move in one of Toronto's most established east-end neighbourhoods! Central Vac Rough In (equipment not included), Roof (2017), HWT, Furnace (2006).

$
$
%
%
$
$
$
(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

$4,085/mo
Mortgage $3,384
Monthly Loss $3,194
Principal$891
Interest$2,494
Property Tax$326
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-6.0%2
5-Year IRR
10.9%42
10-Year IRR
11.2%
Returns Index
21.9/ 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
$42,480/yr
NOI
$29,826/yr
Net Cash Flow
-$899/mo
Cash Margin
-25.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
22.2/ 100

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

Comparables

Properties near 578 Bellamy Road N

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.