831 Pape Avenue, Toronto E03

$1,169,900
831 Pape Avenue

$1,169,900

New
15d
Detached2-Storey

831 Pape Avenue, Toronto E03

Total Monthly Obligation $5,556

Beds
4
Baths
3
Park
0
Sqft
1100-1500
DOM
15d
Score
18
Yield
4.4%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.9%
Property Type-Detached
MLS® Number-E13879202
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20 × 80 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,547.66 (2026)
Parking-None
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-JDL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Stucco (Plaster), Vinyl Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Own+Ten
Neighbourhood-Danforth
Title-Residential Freehold

No agent assigned

Street Parking Available By Purchase From City At Low Cost! Well Maintained Detached Home! 3+1 bedroom, 3-bathroom home offering space, privacy and everyday convenience in the heart of the Danforth. The bright, open-concept main level features 9-foot ceilings, hardwood flooring and a comfortable flow between the living, dining and kitchen areas. The spacious kitchen is equipped with granite countertops, an upgraded gas range, a large centre island and breakfast bar-ideal for everyday meals and entertaining. A walkout leads to the rear deck and backyard, providing welcome outdoor space for dining, relaxing and gathering with family and friends.Upstairs, three bedrooms offer comfortable private space away from the main living areas. The finished lower level adds flexibility with a fourth bedroom, full bathroom, second kitchen and separate entrance, making it well suited for extended family, guests, a home office or additional living space. The lower level is currently tenant-occupied.Recent updates include the furnace and central air conditioning (2022), washer and dryer (2025), and stainless steel refrigerator (2026). Just a short walk to Pape Subway Station, with the Danforth's restaurants, cafés, shops, parks, schools and everyday amenities close by. A wonderful opportunity to enjoy the independence of a detached home in one of Toronto's most connected east-end communities.

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

Closing Costs

Mortgage Amount
$935,920
Land Transfer Taxes$19,873
Legal Fees (Est.)
$
Total cash required for closing$255,353

Total Monthly Obligation

$5,556/mo
Mortgage $4,719
Monthly Loss $4,315
Principal$1,242
Interest$3,477
Property Tax$462
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.1%30
10-Year IRR
9.9%
Returns Index
16.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$51,240/yr
NOI
$36,068/yr
Net Cash Flow
-$1,713/mo
Cash Margin
-40.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
17.6/ 100

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

Comparables

Properties near 831 Pape 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.