74 Tilley Drive, Toronto E10

$998,800
74 Tilley Drive

$998,800

New
2d
DetachedSidesplit

74 Tilley Drive, Toronto E10

Total Monthly Obligation $4,756

Beds
4
Baths
2
Park
1
Sqft
1100-1500
DOM
2d
Score
17
Yield
3.9%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Detached
MLS® Number-E14102042
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-51.83 × 106.11 ft
Listed on site-Oct 21, 2026
Style-Sidesplit
Building Type-Detached
Taxes-$4,220 (2026)
Parking-2 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-30-90 days
Neighbourhood-Centennial Scarborough
Title-Residential Freehold

No agent assigned

Welcome to 74 Tilley Drive, a beautifully renovated 3+1 bedroom, 2 bathroom home in the sought-after waterfront community of West Rouge! From the moment you step inside, you'll be impressed by the stunning open concept living space with vaulted ceilings, hardwood floors and a gorgeous custom kitchen with a large centre island. An incredible space designed for both everyday family living and entertaining! The main floor is filled with natural light and features walkouts to the backyard through a back patio door and a convenient side entrance off the kitchen. Just a few steps up are three spacious bedrooms and a beautifully renovated 4-piece semi-ensuite bathroom. A few steps down, you'll find a generous family room, home office and renovated 3-piece bathroom with walk-in shower. The lowest level offers flexible space including a bedroom, gym or playroom, plus laundry and plenty of storage. Extensive improvements continue outdoors with custom stamped concrete walkways and side pathways, a fully fenced backyard ideal for kids and pets, a spacious deck for outdoor dining and entertaining, and a garden shed for extra storage. There is plenty of room to park in the private driveway with extended concrete walkway allowing for 2 cars to fit and in the private garage with EV charger rough-in. The location is hard to beat! Walk to the neighbourhood plaza with Metro, Shoppers Drug Mart, major banks, restaurants and a variety of local businesses. Enjoy excellent schools, parks, Rouge National Urban Park, Rouge Beach, the Waterfront Trail, Adams Park and Port Union Village Common, along with nearby playgrounds, sports facilities, a library and community centre. Commuting is easy with TTC within walking distance, Rouge Hill GO Station nearby and Highway 401 just a 2-minute drive away. Extensively renovated inside and out, this exceptional home offers beautiful living spaces, everyday convenience and a wonderful lifestyle in one of Toronto's most desirable waterfront communities!

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

Closing Costs

Mortgage Amount
$799,040
Land Transfer Taxes$16,451
Legal Fees (Est.)
$
Total cash required for closing$217,711

Total Monthly Obligation

$4,756/mo
Mortgage $4,029
Monthly Loss $3,695
Principal$1,060
Interest$2,969
Property Tax$352
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.5%21
10-Year IRR
8.6%
Returns Index
11.7/ 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
$39,000/yr
NOI
$26,380/yr
Net Cash Flow
-$1,831/mo
Cash Margin
-56.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.5/ 100

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

Comparables

Properties near 74 Tilley 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.