172 Phyllis Avenue, Toronto E08

$899,900
172 Phyllis Avenue

$899,900

New
2d
DetachedBungalow

172 Phyllis Avenue, Toronto E08

Total Monthly Obligation $4,327

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
700-1100
DOM
2d
Score
19
Yield
4.7%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-E14104266
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-53 × 150 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,861 (2025)
Parking-3 - Attached
Basement-Separate Entrance, Finished
Heating-Heat Pump (Gas)
Brokerage-CENTURY 21 TITANS REALTY INC.
Cooling-Other
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Metal
Foundation-Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-Cliffcrest
Title-Residential Freehold

No agent assigned

Welcome To 172 Phyllis Avenue, Located In The Desirable Cliffcrest Community Of Scarborough! Conveniently Situated Close To Parks, Restaurants, Public Transit And Everyday Amenities. A Wonderful Opportunity For Homeowners, Renovators Or Investors Looking To Make Their Vision A Reality.

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,327/mo
Mortgage $3,630
Monthly Loss $3,371
Principal$955
Interest$2,675
Property Tax$322
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$42,720/yr
NOI
$30,087/yr
Net Cash Flow
-$1,123/mo
Cash Margin
-31.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.9/ 100

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

Comparables

Properties near 172 Phyllis 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.