25 Pretoria Avenue, Toronto E03

$1,199,888
25 Pretoria Avenue

$1,199,888

New
4d
Semi-Detached 2-Storey

25 Pretoria Avenue, Toronto E03

Total Monthly Obligation $5,733

Beds
2
Baths
2
Park
1
Sqft
1100-1500
DOM
4d
Score
17
Yield
4.1%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Semi-Detached
MLS® Number-E14092168
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-17.46 × 103 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$6,214 (2026)
Parking-1 - None
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30,60 Days
Neighbourhood-Playter Estates-Danforth
Title-Residential Freehold

No agent assigned

Rare Opportunity To Own In The Desirable Playter Estates-Danforth Neighbourhood, Updated Two-Storey Semi-Detached Home, High Ceilings On Main Floor, New Flooring, Updated Kitchen With Island, Spacious Living Room With Large Bay Window, Updated Main-Floor 3-Piece Bathroom, Brand New Flooring On Main Floor, Two Spacious Second-Floor Bedrooms, Generous Primary Bedroom With Large Walk-In Closet, Second Bedroom Currently Opened As An Office/Sitting Area And Easily Converted Back To A Closed Bedroom, Second-Floor 4-Piece Bathroom With Soaker Tub And Separate Shower, Kitchen Walkout To A Newly Built Large Deck With Pergola, One Private Rear Parking Space Off Laneway, Steps To Danforth Restaurants, Shops And Grocery Stores, Close To Excellent Public And Catholic Schools, Approximately 5-Minute Walk To Broadview Subway Station, Easy TTC Access And Convenient Access To The Don Valley Parkway.

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

Closing Costs

Mortgage Amount
$959,910
Land Transfer Taxes$20,473
Legal Fees (Est.)
$
Total cash required for closing$261,951

Total Monthly Obligation

$5,733/mo
Mortgage $4,840
Monthly Loss $4,459
Principal$1,274
Interest$3,566
Property Tax$518
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.2/ 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
$49,260/yr
NOI
$33,620/yr
Net Cash Flow
-$2,038/mo
Cash Margin
-49.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.8/ 100

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

Comparables

Properties near 25 Pretoria 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.