59 Lilian Drive, Toronto E04

$843,000
59 Lilian Drive

$843,000

New
2d
DetachedBungalow

59 Lilian Drive, Toronto E04

Total Monthly Obligation $4,134

HausQ Valuation Report
Beds
6
Baths
4
Park
4
Sqft
1100-1500
DOM
2d
Score
23
Yield
6.0%
Cash on Cash
2.4%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Detached
MLS® Number-E14101866
Beds-6
Bathrooms-4
Size-1100-1500 sqft
Lot Size-40 × 125 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,304.61 (2026)
Parking-4 - None
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX ACE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Open
Neighbourhood-Wexford-Maryvale
Title-Residential Freehold

No agent assigned

Welcome to the Wexford community 3+3 beds detached House with 4 washrooms. Good size deck access from inside. It has separate basement unit with separate kitchen. Nestled in the Family Friendly Community. Absolutely gorgeous home to Live with family in the AAA transit and prestigious residential area. Very Close to many Amenities (Shops, Schools Mall & Much More!) great for potential for rental income. The Fully Fenced Backyard. Great Location, Steps To TTC, Bus Station, Supermarkets, Banks, Parks, & Only Minutes To Highways 404 & 401. Great opportunity for first time buyers.

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

Closing Costs

Mortgage Amount
$674,400
Land Transfer Taxes$13,335
Legal Fees (Est.)
$
Total cash required for closing$183,435

Total Monthly Obligation

$4,134/mo
Mortgage $3,400
Monthly Loss $3,239
Principal$895
Interest$2,506
Property Tax$359
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.4%4
5-Year IRR
13.8%63
10-Year IRR
13.5%
Returns Index
32.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$50,376/yr
NOI
$36,534/yr
Net Cash Flow
-$356/mo
Cash Margin
-8.5%1
Cash Flow Index
0.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9019
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
24.7/ 100

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

Comparables

Properties near 59 Lilian 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.