50 Rushley Drive, Toronto E09

$799,000
50 Rushley Drive

$799,000

New
6d
Semi-Detached Bungalow

50 Rushley Drive, Toronto E09

Total Monthly Obligation $3,898

Beds
3
Baths
3
Park
3
Sqft
700-1100
DOM
6d
Score
17
Yield
3.8%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Semi-Detached
MLS® Number-E14090472
Beds-3
Bathrooms-3
Size-700-1100 sqft
Lot Size-30 × 105 ft
Listed on site-Oct 17, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$3,606.37 (2026)
Parking-3 - None
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ICI SOURCE REAL ASSET SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-Jan 1, 2027
Neighbourhood-Bendale
Title-Residential Freehold

No agent assigned

With a great location in the high demand Bendale neighborhood this 3-bedroom premium semi-detached bungalow has a lot to offer. Excellent traditional floor plan, modern renovated kitchen and 4pc bath, finished bsmt with loads of potential, steps to transit and massive Thompson park right across the street. Around the corner on Lawrence there's Scarborough General hospital and the future McCowan subway to downtown. Absolutely move in condition. Spacious bedrooms, exceptional basement layout, separate entrance and a family-friendly neighbourhood. It is the only semi in the hood that has two separate basement units, which provide you with an opportunity for more income. Note: Main Floor is currently vacant. All Major upgrades are done such as windows replaced, A/C, Furnace, Washer, Dryer, and Attic Insulation. Tenanted Basement. Rental from Bsmnt ($1300+ Revenue From Extra Bsmnt Br = $600). Stainless Steel Appliances - Refrigerator, Gas range, Microwave, Bosch Dishwasher. Washer, Dryer, and Electric Light Fixtures. *For Additional Property Details Click The Brochure Icon Below*

$
$
%
%
$
$
$
(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

$3,898/mo
Mortgage $3,223
Monthly Loss $3,050
Principal$848
Interest$2,375
Property Tax$301
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
9.9/ 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
$30,528/yr
NOI
$19,369/yr
Net Cash Flow
-$1,609/mo
Cash Margin
-63.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.9/ 100

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

Comparables

Properties near 50 Rushley 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.