31 St.Gaspar's Court, Toronto W05

$1,199,000
31 St.Gaspar's Court

$1,199,000

New
36d
Semi-Detached 3-Storey

31 St.Gaspar's Court, Toronto W05

Total Monthly Obligation $5,456

HausQ Valuation Report
Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
36d
Score
16
Yield
3.4%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Semi-Detached
MLS® Number-W13797838
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-22.83 × 106.43 ft
Listed on site-Sep 17, 2026
Style-3-Storey
Building Type-Semi-Detached
Age-New
Taxes-$2,933.4 (2025)
Parking-3 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Stucco (Plaster), Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Humber Summit
Title-Residential Freehold

No agent assigned

Welcome To The Homes of St. Gaspar Where Sophistication Meets Contemporary Living. This Brand-New Collection Of Executive 3 Storey Semis Is Located On Hidden Enclave And Offers A Stunning Sole Model. 3 +2 Beds & 4 Baths Boasting 2000 Sqft Of Luxury Living Including An Above Ground In law Suite with Second Kitchen & 4 Separate Entrances. Bright & Spacious Open Concept Layout With 9-10 ft Smooth Ceilings & Pot Lights Throughout. Superior Craftsmanship, Millwork & High End Finishes. Beautiful Oak Hardwood Floors, Custom Crown Moulding, Upgraded5''Baseboards, Custom Closets W/ Built Ins Throughout, Designer Gourmet Kitchen With Quartz Counter, Centre Island & Stainless Steel Applicance Package. Beautiful Front & Rear Lanscaping W/ Private Backyard Oasis & Privacy Fence. Experience Luxury Today. **EXTRAS** Spa Like Bathrooms W/ Shower Glass Enclosures, Vanity Mirrors & Lighting, Custom Cabinets & Ceramic Sinks, Rough In Smart HomeTechnology, Central Vac System, 200 AMP Electrical Service!

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,456/mo
Mortgage $4,836
Monthly Loss $4,183
Principal$1,273
Interest$3,564
Property Tax$244
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$40,560/yr
NOI
$29,071/yr
Net Cash Flow
-$2,414/mo
Cash Margin
-71.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.8/ 100

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

Comparables

Properties near 31 St.Gaspar's Court

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.