263 Waverley Road, Toronto E02

$1,478,000
263 Waverley Road

$1,478,000

New
9d
Semi-Detached 2-Storey

263 Waverley Road, Toronto E02

Total Monthly Obligation $6,900

HausQ Valuation Report
Beds
3
Baths
2
Park
0
Sqft
1100-1500
DOM
9d
Score
15
Yield
3.1%
Cash on Cash
-10.0%
Cap Rate
2.4%
5Y IRR
7.8%
10Y IRR
8.5%
Property Type-Semi-Detached
MLS® Number-E14030680
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-17.04 × 139.9 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$6,756.62 (2025)
Parking-None
Basement-Finished, Separate Entrance, Walk-Up
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Wood
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flex 30/60 days
Neighbourhood-The Beaches
Title-Residential Freehold

No agent assigned

Elegant classic Semi with am easy stroll to the Toronto Beaches and the Boardwalk. Tastefully updated property maintaining its classic charm with several exposed brick feature walls while enjoying all the modern amenities like gas cooking, updated kitchen and bathrooms, chic lighting, granite and solid counters and stainless steel kitchen appliances. Carpet free for healthy living and fancy window shades are also to be noted. The newly refreshed walk-up basement with direct access to the large private yard is a bonus. The location is amazing with a few minutes walk to the street car that takes you directly into the city and the financial district as well as other public transit options. Walk To Queen St in minutes to savor the many restaurants and explore unique shops & services then head to the beach and the boardwalk to enjoy the long water views.

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

Closing Costs

Mortgage Amount
$1,182,400
Land Transfer Taxes$26,035
Legal Fees (Est.)
$
Total cash required for closing$323,135

Total Monthly Obligation

$6,900/mo
Mortgage $5,962
Monthly Loss $5,331
Principal$1,569
Interest$4,393
Property Tax$563
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.3%12
10-Year IRR
6.9%
Returns Index
7.2/ 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
$45,660/yr
NOI
$29,837/yr
Net Cash Flow
-$3,475/mo
Cash Margin
-91.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
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 263 Waverley Road

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.