31 Monterrey Drive, Toronto W10

$950,000
31 Monterrey Drive

$950,000

Price Change
45d
DetachedBungalow-Raised

31 Monterrey Drive, Toronto W10

Total Monthly Obligation $4,536

HausQ Valuation Report
Beds
5
Baths
3
Park
4
Sqft
1100-1500
DOM
45d
Score
20
Yield
5.0%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Detached
MLS® Number-W13756670
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-45.05 × 123.32 ft
Listed on site-Sep 8, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$3,951.65 (2026)
Parking-5 - Carport
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 TITANS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block, Brick, Concrete
Sewer-Sewer
Possession-30 Days/ TBA
Neighbourhood-Thistletown-Beaumonde Heights
Title-Residential Freehold

No agent assigned

Renovated 3 Bedroom Bungalow with 2 Bedroom Basement apartment (separate entrance). This inviting house offers a spacious eat-in kitchen, 2 piece ensuite Master Bedroom, bright living and dining rooms, the large window in living room fill the home with natural light. 3 generously sized bedrooms provide comfortable family living, while the 2 Bedroom basement adds valuable space with a family living room. The house Set on a large lot (45 feet) in a convenient location close to schools, shopping, the Toronto International Airport and major highways. A wonderful opportunity to own a truly cherished home. The house has gone through several upgrades through out the years. The recent upgrade includes, Flooring with Engineered Hardwood in main floor (2026), the whole house freshly painted, renovation of Kitchen, driveway and Deck. Also the furnace (2025), Water Filter (2025), Roof (2022), Carport (2022), Garden shed (2024).

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

Closing Costs

Mortgage Amount
$760,000
Land Transfer Taxes$15,475
Legal Fees (Est.)
$
Total cash required for closing$206,975

Total Monthly Obligation

$4,536/mo
Mortgage $3,832
Monthly Loss $3,528
Principal$1,008
Interest$2,824
Property Tax$329
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.2%44
10-Year IRR
11.5%
Returns Index
23.2/ 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
$47,928/yr
NOI
$34,684/yr
Net Cash Flow
-$942/mo
Cash Margin
-23.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
21.1/ 100

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

Comparables

Properties near 31 Monterrey 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.