26 Arundel Avenue, Toronto E03

$1,249,900
26 Arundel Avenue

$1,249,900

New
3d
Semi-Detached 2-Storey

26 Arundel Avenue, Toronto E03

Total Monthly Obligation $5,977

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
3d
Score
16
Yield
3.8%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Semi-Detached
MLS® Number-E14098818
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-17.5 × 119.08 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$6,721.64 (2026)
Parking-1 - Detached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-UNION REALTY BROKERAGE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-30/ 60/ TBD
Neighbourhood-Playter Estates-Danforth
Title-Residential Freehold

No agent assigned

Location, location, location! Fall in love with the charm, convenience and community of Danforth living. Set on a quiet, tree-lined street, this inviting 3-bedroom, 1.5 bathroom semi is just moments from Greektown, Chester subway station and all the local favourites that make this neighbourhood such a wonderful place to call home. Enjoy almost 1,500 sq. ft. of living space on a deep 119-ft. lot in the coveted Jackman Public School district. Inside, the inviting kitchen is full of character, featuring exposed brick, a generous island and a cozy breakfast nook that creates the perfect spot for morning coffee or casual family meals. Step outside to a spacious back deck, ideal for summer entertaining, dining al fresco or simply unwinding at the end of the day. A renovated bathroom adds a fresh, modern touch, while the basement offers an opportunity to create additional living space tailored to your needs - whether a family rec room, playroom, home gym or the ultimate hangout. A detached garage with laneway access and parking for one car is an added bonus. Enjoy the best of Danforth living, with Chester subway station, neighbourhood cafés, restaurants, shops and everyday conveniences all just a short stroll away. A wonderful opportunity to settle into a welcoming, established neighbourhood with so much to offer!

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

Closing Costs

Mortgage Amount
$999,920
Land Transfer Taxes$21,473
Legal Fees (Est.)
$
Total cash required for closing$272,953

Total Monthly Obligation

$5,977/mo
Mortgage $5,042
Monthly Loss $4,650
Principal$1,327
Interest$3,715
Property Tax$560
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$47,160/yr
NOI
$31,222/yr
Net Cash Flow
-$2,440/mo
Cash Margin
-62.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 26 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.