144 Bellrock Drive, Toronto E07

$999,888
144 Bellrock Drive

$999,888

New
18d
Detached2-Storey

144 Bellrock Drive, Toronto E07

Total Monthly Obligation $4,842

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
18d
Score
16
Yield
3.9%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-E13874662
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-26.8 × 105 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,210.04 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-PROPERTY MAX REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Anytime
Neighbourhood-Milliken
Title-Residential Freehold

No agent assigned

Welcome to 144 Bellrock Dr, Toronto, a well-kept home located in a mature and established community offering excellent convenience for families, commuters, and everyday living. The property features attractive hardwood flooring upgrades and has been carefully maintained, creating a warm and inviting atmosphere throughout. Enjoy a highly convenient location within walking distance of Pacific Mall, Splendid China Mall, and Market Village, providing easy access to shopping, restaurants, groceries, services, and entertainment. The home is also close to schools, parks, public transit and TTC routes, making commuting and daily errands simple and convenient. With its combination of a desirable neighbourhood, excellent nearby amenities, and a well-maintained interior, this property offers a comfortable lifestyle in a sought-after Toronto location. Potention for rental income

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

Closing Costs

Mortgage Amount
$799,910
Land Transfer Taxes$16,473
Legal Fees (Est.)
$
Total cash required for closing$217,951

Total Monthly Obligation

$4,842/mo
Mortgage $4,033
Monthly Loss $3,781
Principal$1,061
Interest$2,972
Property Tax$434
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$38,904/yr
NOI
$25,304/yr
Net Cash Flow
-$1,925/mo
Cash Margin
-59.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.1/ 100

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

Comparables

Properties near 144 Bellrock 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.