73 Danielle Moore Circle, Toronto E09

$1,379,990
73 Danielle Moore Circle

$1,379,990

New
8d
Detached2-Storey

73 Danielle Moore Circle, Toronto E09

Total Monthly Obligation $5,941

HausQ Valuation Report
Beds
5
Baths
5
Park
1
Sqft
2000-2500
DOM
8d
Score
17
Yield
3.6%
Cash on Cash
-5.7%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-E14087006
Beds-5
Bathrooms-5
Size-2000-2500 sqft
Lot Size-22.76 × 142.1 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-2 - Built-In
Basement-Walk-Up
Heating-Forced Air (Gas)
Brokerage-PIVOT REAL ESTATE GROUP
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-Bendale
Title-Residential Freehold

No agent assigned

Be the first to live in this spectacular Brand New Single Car Garage Detached Home w/legal basement on a premium pie shape lot in the prestigious MILA Masterplan Community by Madison Group. This bright and spacious 5 Bedroom, 4 Bathroom home is well designed by Award Winning Madison Group. Superior kitchen features includes ample of cabinets and sleek Quartz Countertop, Built-In Pantry, taller upper cabinetry and much more. This luxury Home offers 9 foot on the main & second floor, Smooth Ceiling/Hardwood throughout and over 2,600 sqft. Amazing Primary Bedroom with 5 pc Ensuite and oversized walk-in closet. Finished 1 bedroom legal basement unit with side and walkup entrance. Super convenient location close to all amenities, Mins to Highways and only 15-20 Min to Downtown Toronto by car (45 Mins by Transit). For sale by builder, listing price is Net of Enhanced HST rebate.

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

Closing Costs

Mortgage Amount
$1,103,992
Land Transfer Taxes$24,075
Legal Fees (Est.)
$
Total cash required for closing$301,573

Total Monthly Obligation

$5,941/mo
Mortgage $5,566
Monthly Loss $4,477
Principal$1,465
Interest$4,102
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$49,200/yr
NOI
$39,780/yr
Net Cash Flow
-$2,251/mo
Cash Margin
-54.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.7/ 100

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

Comparables

Properties near 73 Danielle Moore Circle

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.