102 Haileybury Drive, Toronto E09

$849,900
102 Haileybury Drive

$849,900

New
7d
DetachedBungalow

102 Haileybury Drive, Toronto E09

Total Monthly Obligation $4,118

HausQ Valuation Report
Beds
4
Baths
2
Park
3
Sqft
1100-1500
DOM
7d
Score
20
Yield
5.1%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.9%
Property Type-Detached
MLS® Number-E14089060
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40 × 174.04 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,778 (2025)
Parking-4 - Carport
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-TONY K REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-Bendale
Title-Residential Freehold

No agent assigned

Well maintained detached bungalow in the heart of Bendale with a practical layout and plenty of space for a growing family. The main floor features a comfortable living and dining area, an updated kitchen with ample storage, and good-sized bedrooms. The finished basement adds even more room with a second kitchen, rec area, additional bedroom space and a bathroom, making it a great option for extended family or anyone needing extra living space. Outside, there's a long driveway, carport and a large backyard with mature trees and plenty of room to enjoy. You're also close to schools, parks, TTC, Scarborough Town Centre, Scarborough General Hospital and Highway 401, with plenty of everyday shopping and amenities nearby.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,118/mo
Mortgage $3,428
Monthly Loss $3,216
Principal$902
Interest$2,526
Property Tax$315
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.7%2
5-Year IRR
11.1%43
10-Year IRR
11.4%
Returns Index
22.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$43,416/yr
NOI
$30,796/yr
Net Cash Flow
-$862/mo
Cash Margin
-23.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
22.3/ 100

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

Comparables

Properties near 102 Haileybury Drive

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.