75 Gradwell Drive, Toronto E08

$799,000
75 Gradwell Drive

$799,000

New
6d
Detached1 1/2 Storey

75 Gradwell Drive, Toronto E08

Total Monthly Obligation $3,767

HausQ Valuation Report
Beds
4
Baths
3
Park
3
Sqft
700-1100
DOM
6d
Score
21
Yield
5.0%
Cash on Cash
-0.8%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.1%
Property Type-Detached
MLS® Number-E14089836
Beds-4
Bathrooms-3
Size-700-1100 sqft
Lot Size-40 × 133 ft
Listed on site-Oct 17, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$2,026 (2026)
Parking-3 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-TARGET ONE REALTY POINT
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-IMM
Neighbourhood-Cliffcrest
Title-Residential Freehold

No agent assigned

Newly Renovated 3 + 1 Bedrooms Detached House With 3 Washrooms, Prime Cliffcrest Pocket South Of Kingston Rd! Great Starter Home On A 40 X 133 Ft. Lot By The Lake, This Home Offers 3 Bedrooms, 2 Updated Kitchens, 3 Washrooms, Engineered Hardwood Floors Thru-Out, Ceramic Floor In Kithen & Washerooms, Separate Entrance To Basement, Fully Fenced Lot With 3 Car Parking 7 A Private Dirve, Excellent Opportunity To Get Into A Great School District!

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$3,767/mo
Mortgage $3,223
Monthly Loss $2,919
Principal$848
Interest$2,375
Property Tax$169
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.3%45
10-Year IRR
11.6%
Returns Index
23.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$40,020/yr
NOI
$29,492/yr
Net Cash Flow
-$765/mo
Cash Margin
-22.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
23.9/ 100

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

Comparables

Properties near 75 Gradwell 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.