55 Waverley Road, Toronto E02

$1,499,000
55 Waverley Road

$1,499,000

New
8d
Semi-Detached 2-Storey

55 Waverley Road, Toronto E02

Total Monthly Obligation $7,052

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
8d
Score
16
Yield
3.7%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Semi-Detached
MLS® Number-E14081394
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-18.46 × 115 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$7,571 (2026)
Parking-1 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA -30 days
Neighbourhood-The Beaches
Title-Residential Freehold

No agent assigned

Some homes are special. Some locations are extraordinary. And every once in a while, the two come together in a way that is truly unforgettable. Welcome to this beautifully maintained 3-bedroom, 2.5-bathroom home with parking, nestled in one of Toronto's most coveted neighbourhoods, backing directly onto the iconic Kew Gardens and just steps to the Boardwalk and the sparkling shores of Lake Ontario.This is more than a home; it's an opportunity to embrace the very best of The Beaches lifestyle. From the moment you walk through the door, the exceptional pride of ownership is unmistakable.The generous main floor is designed for living, entertaining, and bringing everyone together. Whether hosting a houseful of family for Christmas dinner or gathering with friends around the chef-inspired kitchen, there is room for every occasion. The charming dinette overlooks a gorgeous backyard garden, where birds, squirrels, and local wildlife make regular appearances, creating your own peaceful retreat in the heart of the city.But it's the location that truly sets this home apart. With Kew Gardens as your backyard, the Boardwalk and Lake Ontario just steps away, and the unique shops, cafés, and vibrant community of The Beaches all around you, this is a lifestyle that is increasingly difficult to find and impossible to replicate. Enjoy morning strolls by the lake, summer days on the beach, and the simple pleasure of living in a neighbourhood that feels like a world of its own.Opportunities like this are exceptionally rare. A lovingly maintained home, an incredible garden setting, and one of Toronto's most treasured locations, all in one remarkable offering. For those who dream of living in The Beaches, this may be the opportunity you have been waiting for. Come for the home. Fall in love with the location. Stay for a lifetime!

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

Closing Costs

Mortgage Amount
$1,199,200
Land Transfer Taxes$26,455
Legal Fees (Est.)
$
Total cash required for closing$327,755

Total Monthly Obligation

$7,052/mo
Mortgage $6,047
Monthly Loss $5,461
Principal$1,591
Interest$4,455
Property Tax$631
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
10.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$56,028/yr
NOI
$38,354/yr
Net Cash Flow
-$2,850/mo
Cash Margin
-61.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo21
Risk Index
15.0/ 100

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

Comparables

Properties near 55 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.