31 Davies Crescent, Toronto E03

$999,000
31 Davies Crescent

$999,000

New
3d
DetachedBungalow

31 Davies Crescent, Toronto E03

Total Monthly Obligation $4,872

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
3d
Score
20
Yield
5.3%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.8%
10Y IRR
14.0%
Property Type-Detached
MLS® Number-E14099680
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-35.46 × 94.82 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$5,609.05 (2026)
Parking-2 - None
Basement-Finished, Separate Entrance
Heating-Other (Other)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30-60 Days
Neighbourhood-East York
Title-Residential Freehold

No agent assigned

Welcome to 31 Davies Crescent, a beautifully renovated detached bungalow tucked away on a quiet, sought-after dead-end crescent surrounded by multi-million-dollar homes. The bright, open-concept main floor features a stunning new kitchen with new appliances, updated flooring, a renovated bathroom, solid interior doors and new closets. A new roof and A/C units offer added peace of mind. The finished lower level features a self-contained one-bedroom suite with a separate entrance, full kitchen and bathroom, ideal for extended family or rental income. Step outside to a private backyard, newly landscaped for entertaining and outdoor living. Extensive 2026 upgrades include a new concrete driveway with two-car tandem parking, walkways, front porch, steps and railings. Minutes to the DVP, subway, TTC, parks, schools and the Danforth, with easy access to the Don River trails. A rare opportunity for move-in-ready living with income potential in one of East York's hidden pockets.

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,872/mo
Mortgage $4,030
Monthly Loss $3,812
Principal$1,060
Interest$2,969
Property Tax$467
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.2%2
5-Year IRR
11.5%46
10-Year IRR
11.7%
Returns Index
24.1/ 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
$52,464/yr
NOI
$37,109/yr
Net Cash Flow
-$937/mo
Cash Margin
-21.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
20.4/ 100

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

Comparables

Properties near 31 Davies Crescent

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.