18 Horizon Crescent, Toronto E05

$879,000
18 Horizon Crescent

$879,000

New
15d
DetachedBungalow

18 Horizon Crescent, Toronto E05

Total Monthly Obligation $4,353

HausQ Valuation Report
Beds
3
Baths
1
Park
2
Sqft
1100-1500
DOM
15d
Score
19
Yield
5.1%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-E13876288
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-50 × 100 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,188 (2025)
Parking-2 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30 days preferred
Neighbourhood-Tam O'Shanter-Sullivan
Title-Residential Freehold

No agent assigned

This charming bungalow has been lovingly cared for and cherished by the same family for over 50 years! The home sits on a corner lot boasting an extra wide frontage! Main level has an open concept living/dining area with huge Bay Windows in the front and back of home flooding the main floor with plenty of natural light, kitchen comes equipped with a breakfast bar, gas stove, built in dishwasher and a walkout to yard for easy BBQ'ing access. All 3 bedrooms have hardwood flooring throughout. Large lower level rec room gives ample room for extra living space + separate laundry area with plenty of storage! Don't let this opportunity to live in a family friendly community, walking distance to public & catholic schools, transit & shopping pass you by!

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

Closing Costs

Mortgage Amount
$703,200
Land Transfer Taxes$14,055
Legal Fees (Est.)
$
Total cash required for closing$191,355

Total Monthly Obligation

$4,353/mo
Mortgage $3,546
Monthly Loss $3,420
Principal$933
Interest$2,613
Property Tax$432
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.5%39
10-Year IRR
10.9%
Returns Index
20.5/ 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
$44,400/yr
NOI
$30,272/yr
Net Cash Flow
-$1,023/mo
Cash Margin
-27.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
21.1/ 100

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

Comparables

Properties near 18 Horizon Crescent

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.