114 John Tabor Trail, Toronto E11

$869,000
114 John Tabor Trail

$869,000

New
17d
DetachedBungalow

114 John Tabor Trail, Toronto E11

Total Monthly Obligation $4,172

HausQ Valuation Report
Beds
5
Baths
2
Park
4
Sqft
1100-1500
DOM
17d
Score
20
Yield
5.1%
Cash on Cash
-1.1%
Cap Rate
4.3%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Detached
MLS® Number-E13872968
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 120 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,500 (2025)
Parking-4 - None
Basement-Finished with Walk-Out, Apartment
Heating-Forced Air (Gas)
Brokerage-WOLF REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Malvern
Title-Residential Freehold

No agent assigned

Detached Bungalow With walkout Bsmt Apt in A Beautiful Neighbourhood . Huge Lot 50x120 . Lots of Upgrades In The Homes. Immaculately Kept 3 Bed 1 Full Bath All Brick Home Has It All. Close Schools , Public Transit And High 401. Very Family Friendly Neighbourhood.This House Is In Superior Shape-Large, Bright 2 Bedroom Bsmt Apt With walkout Entrance, Part of Basement rented out for $1300, Tenant willing to stay

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

Closing Costs

Mortgage Amount
$695,200
Land Transfer Taxes$13,855
Legal Fees (Est.)
$
Total cash required for closing$189,155

Total Monthly Obligation

$4,172/mo
Mortgage $3,505
Monthly Loss $3,250
Principal$922
Interest$2,583
Property Tax$292
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%24
Cash-on-Cash
-5.6%2
5-Year IRR
11.2%44
10-Year IRR
11.5%
Returns Index
23.1/ 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
$44,088/yr
NOI
$31,679/yr
Net Cash Flow
-$865/mo
Cash Margin
-23.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
22.2/ 100

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

Comparables

Properties near 114 John Tabor 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.