82 Keyworth Trail, Toronto E07

$1,180,000
82 Keyworth Trail

$1,180,000

New
18d
Detached2-Storey

82 Keyworth Trail, Toronto E07

Total Monthly Obligation $5,642

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
18d
Score
15
Yield
3.5%
Cash on Cash
-8.6%
Cap Rate
2.7%
5Y IRR
8.8%
10Y IRR
9.3%
Property Type-Detached
MLS® Number-E13861272
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-46.72 × 120.08 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,092.45 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 NEW CONCEPT
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-90 Days/TBA
Neighbourhood-Agincourt South-Malvern West
Title-Residential Freehold

No agent assigned

82 Key worth Trail is a detached two story house with the four generously sized bedrooms in a desirable neighbourhood. The house has been upgraded through extensive renovations. The home features hardwood floors (1st& 2nd) and vinyl floor (basement). The four bed rooms and a four piece bathroom are located in the second floor. The primary bedroom has double closets and an access to the bathroom. The laundry room with Samsung washer and dryer is conveniently located by the kitchen in the first floor. The kitchen offers ample space for meal preparation and family activity around the dining table. The family room with a fireplace and a walkout access to the patio under the canopy provides ample space for home entertainment. The house has a double garage (4 car parking). The property is over 2000square feet as per MPAC and close to schools and local amenities. The future McCowan & Sheppard subway station which is scheduled to open in 2030 is within a walking distance. The TTC bus stop is steps away**Please book showing with your Realtor/Agent, Listing Agent Represents Seller Only**

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

Closing Costs

Mortgage Amount
$944,000
Land Transfer Taxes$20,075
Legal Fees (Est.)
$
Total cash required for closing$257,575

Total Monthly Obligation

$5,642/mo
Mortgage $4,760
Monthly Loss $4,390
Principal$1,253
Interest$3,507
Property Tax$508
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.0%14
10-Year IRR
7.5%
Returns Index
8.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$41,004/yr
NOI
$26,311/yr
Net Cash Flow
-$2,567/mo
Cash Margin
-75.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.3/ 100

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

Comparables

Properties near 82 Keyworth 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.