3 Brantwood Drive, Toronto E09

$799,000
3 Brantwood Drive

$799,000

New
17d
DetachedBungalow

3 Brantwood Drive, Toronto E09

Total Monthly Obligation $3,976

Beds
4
Baths
2
Park
8
Sqft
1100-1500
DOM
17d
Score
19
Yield
5.0%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Detached
MLS® Number-E13865286
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-63.56 × 139.91 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,534.8 (2026)
Parking-10 - Detached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-POWER 7 REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-Tba
Neighbourhood-Woburn
Title-Residential Freehold

No agent assigned

Welcome to this beautifully updated and meticulously maintained detached bungalow on an impressive 63.56 x 139.91 ft irregular lot in a convenient Scarborough neighbourhood! The main floor offers 9-foot ceilings, with smooth ceilings and crown moulding in the living, dining and kitchen areas. The contemporary kitchen features a waterfall-edge island, white shaker-style cabinetry, full-height pantry storage, stainless-steel appliances, pendant lighting and pot lights. Its open layout makes everyday living and entertaining effortless. An expansive living-room window with zebra blinds brings in abundant natural light, while stylish vinyl flooring complements the interior. The bathroom includes a freestanding bathtub, a separate glass-enclosed shower and floor-to-ceiling tiling around both. Built-in closet organizers add practical storage. With approximately $125K invested in improvements, this move-in-ready home also offers an oversized tandem garage, driveway parking for up to 8 vehicles and a fully fenced yard. The basement provides additional living space with potential for a separate apartment. Just minutes from Scarborough Town Centre, Scarborough General Hospital, schools, parks, shopping, public transit and Hwy 401. Improvements include main-floor renovation and foundation waterproofing (2022); new roof, eavestroughs and front entrance steps (2024); replacement windows (2025); and garage roof (2026). Additional features include a high-efficiency furnace, central air conditioning, an owned hot water tank and an automatic garage door opener.

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$3,976/mo
Mortgage $3,223
Monthly Loss $3,128
Principal$848
Interest$2,375
Property Tax$378
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.2/ 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
$39,720/yr
NOI
$26,713/yr
Net Cash Flow
-$997/mo
Cash Margin
-30.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
22.1/ 100

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

Comparables

Properties near 3 Brantwood 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.