80 Millhouse Crescent, Toronto E11

$799,000
80 Millhouse Crescent

$799,000

New
15d
Semi-Detached Backsplit 5

80 Millhouse Crescent, Toronto E11

Total Monthly Obligation $3,880

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
15d
Score
19
Yield
4.7%
Cash on Cash
-2.9%
Cap Rate
4.0%
5Y IRR
13.2%
10Y IRR
12.8%
Property Type-Semi-Detached
MLS® Number-E13879008
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-28.75 × 100 ft
Listed on site-Oct 8, 2026
Style-Backsplit 5
Building Type-Semi-Detached
Age-31-50
Taxes-$3,383.84 (2026)
Parking-3 - Built-In
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ROUGE RIVER REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Rouge E11
Title-Residential Freehold

No agent assigned

This large, beautifully maintained 5 level backsplit offers space for a large family with excellent in-law/income potential. Separate dedicated family room with walk-out to back yard, as well as a bonus rec room on the ground level with separate entrance. Laundry room was formerly set up with a kitchenette by previous owner. Large private backyard.

$
$
%
%
$
$
$
(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

$3,880/mo
Mortgage $3,223
Monthly Loss $3,032
Principal$848
Interest$2,375
Property Tax$282
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.7%34
10-Year IRR
10.4%
Returns Index
18.0/ 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
$37,596/yr
NOI
$25,953/yr
Net Cash Flow
-$1,060/mo
Cash Margin
-33.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.3/ 100

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

Comparables

Properties near 80 Millhouse 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.