102 Gough Avenue, Toronto E03

$1,499,900
102 Gough Avenue

$1,499,900

New
15d
Semi-Detached 2-Storey

102 Gough Avenue, Toronto E03

Total Monthly Obligation $7,009

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
15d
Score
15
Yield
3.1%
Cash on Cash
-9.8%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.6%
Property Type-Semi-Detached
MLS® Number-E13878306
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-15 × 130 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-100+
Taxes-$7,005.55 (2026)
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle, Flat
Foundation-Poured Concrete, Unknown
Sewer-Sewer
Possession-Immediate
Neighbourhood-Playter Estates-Danforth
Title-Residential Freehold

No agent assigned

Welcome To A Modern, Updated Home In The Highly Coveted Jackman School District. Three Bedrooms And Two Washrooms, Generous Living Room Space For Entertaining, Open-Concept Design And A Chef's Kitchen With 6-Burner Gas Stove And Massive Custom Sink. Beautifully Landscaped Backyard Space Over 550 Sq Ft With Bright And Colourful Flowering Trees And An Expansive Walk-Out Deck With Over 220 Sq Ft To Entertain On. Two Car Parking Off A Private Laneway In Family-Friendly Area. Walking Distance To So Much! 5 Minute Walk to Pape Station, 8 Minute Walk to Chester Station, 13 Minute Walk to Jackman Junior PS, 10 Minute Walk To Withrow Park. Quick Hop Over To All The Shops On The Danforth. Grocery Stores, Pharmacists, Children's Dental Clinic, Pediatric Office, Family Doctor's Offices, Physical Therapists, Clothing Stores, Restaurants, Homeware Stores, The Area Has Almost Everything You Could Need! Open House on October 10th and 11th, October 17th and 18th from 2PM to 4PM, Swing By To See What This Amazing Home Has To Offer!

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

Closing Costs

Mortgage Amount
$1,199,920
Land Transfer Taxes$26,473
Legal Fees (Est.)
$
Total cash required for closing$327,953

Total Monthly Obligation

$7,009/mo
Mortgage $6,050
Monthly Loss $5,417
Principal$1,592
Interest$4,458
Property Tax$584
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.4%12
10-Year IRR
7.0%
Returns Index
7.4/ 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
$47,100/yr
NOI
$30,884/yr
Net Cash Flow
-$3,476/mo
Cash Margin
-88.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.5/ 100

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

Comparables

Properties near 102 Gough Avenue

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.