138 Danielle Moore Circle, Toronto E09

$919,990
138 Danielle Moore Circle

$919,990

Price Change
21d
Att/Row/Townhouse3-Storey

138 Danielle Moore Circle, Toronto E09

Total Monthly Obligation $4,086

HausQ Valuation Report
Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
21d
Score
19
Yield
4.4%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Att/Row/Townhouse
MLS® Number-E13855722
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-19.71 × 82.1 ft
Listed on site-Oct 2, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-PIVOT REAL ESTATE GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Unknown
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Bendale
Title-Residential Freehold

No agent assigned

Be the first to live in this spectacular Brand New Executive Freehold (No POTL Fee)Traditional Townhome in the prestigious MILA Masterplan Community by Madison Group. This bright and spacious 3 Bedroom, 3.5 Bathroom townhouse is well designed by Award Winning Madison Group. Superior kitchen features includes SS appliances, ample of cabinets and sleek Quartz Countertop, taller upper cabinetry and much more. This luxury Home offers 9 foot ceiling on the main floor & bedroom floor, Smooth Ceiling throughout and over 1,971 sqft. Amazing Primary Bedroom with Ensuite and oversized walk-in closet. Unspoiled basement with enlarged window provide an opportunity to finish up to your personal preference. Super convenient location close to all amenities, Mins to Highways and only 15-20 Min to Downtown Toronto by car (45 Mins by Transit). For sale by builder, listing price is Net of Enhanced HST rebate.

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

Closing Costs

Mortgage Amount
$735,992
Land Transfer Taxes$14,875
Legal Fees (Est.)
$
Total cash required for closing$200,373

Total Monthly Obligation

$4,086/mo
Mortgage $3,711
Monthly Loss $3,109
Principal$977
Interest$2,734
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.4%38
10-Year IRR
10.8%
Returns Index
20.2/ 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
$40,200/yr
NOI
$31,680/yr
Net Cash Flow
-$1,071/mo
Cash Margin
-32.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo37
Risk Index
22.0/ 100

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

Comparables

Properties near 138 Danielle Moore Circle

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.