54 Arundel Avenue, Toronto E03

$999,000
54 Arundel Avenue

$999,000

New
7d
Att/Row/Townhouse2-Storey

54 Arundel Avenue, Toronto E03

Total Monthly Obligation $4,884

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
1100-1500
DOM
7d
Score
17
Yield
4.3%
Cash on Cash
-5.3%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.3%
Property Type-Att/Row/Townhouse
MLS® Number-E14087492
Beds-2
Bathrooms-1
Size-1100-1500 sqft
Lot Size-17.5 × 119.25 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,747.16 (2026)
Parking-1 - Detached
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-iCloud Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Aluminum Siding
Roof-Flat, Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-Playter Estates-Danforth
Title-Residential Freehold

No agent assigned

Rare opportunity in prestigious Playter Estates! This beautifully designed 2-bedroom modern home with laneway garage parking offers an exceptional blend of character, comfort, and convenience in one of Toronto's most sought-after neighbourhoods. Lovingly maintained by the same family for years, the home features an inviting open-concept living and dining area with hardwood floors, large windows, and an abundance of natural light. The kitchen offers stainless steel appliances, ample cabinetry, and a walk-out to a private backyard, perfect for entertaining or enjoying a quiet outdoor retreat. Upstairs, you'll find two generously sized bedrooms with excellent closet space and a bright 4-piece bathroom. Ideally located just steps to Chester subway station and the Danforth's vibrant shops, cafés, and restaurants, with beautiful parks and the coveted Jackman Avenue Junior Public School nearby. An exceptional opportunity to enjoy a welcoming community and the best of east-end Toronto living.

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,884/mo
Mortgage $4,030
Monthly Loss $3,823
Principal$1,060
Interest$2,969
Property Tax$479
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.5/ 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
$42,840/yr
NOI
$28,309/yr
Net Cash Flow
-$1,671/mo
Cash Margin
-46.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.5/ 100

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

Comparables

Properties near 54 Arundel 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.