120 Tarragona Boulevard, Toronto W02

$998,000
120 Tarragona Boulevard

$998,000

New
30d
Semi-Detached 2-Storey

120 Tarragona Boulevard, Toronto W02

Total Monthly Obligation $4,811

HausQ Valuation Report
Beds
5
Baths
4
Park
1
Sqft
1100-1500
DOM
30d
Score
19
Yield
4.9%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Semi-Detached
MLS® Number-W13818254
Beds-5
Bathrooms-4
Size-1100-1500 sqft
Lot Size-20.01 × 82.68 ft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-16-30
Taxes-$4,926.13 (2026)
Parking-2 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP REALTY SYSTEMS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Junction Area
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained 3+2 bedroom home with a versatile in-law suite, lovingly cared for by the original owner. Featuring a bright, open-concept living and dining area, spacious eat-in kitchen, powder room, and walkout to a cozy, low-maintenance backyard. Primary bedroom features ensuite bathroom and his/her closets. Enjoy the convenience of a one-car garage plus additional driveway parking. The finished basement with private entrance offers excellent flexibility for extended family with a bathroom and kitchenette making it the perfect in-law suite, a home office, recreation space, or multi-purpose use.The laundry is also perfectly situated between upstairs and downstairs so both parties can use it without interfering with each other. Ideally located in a family-friendly neighbourhood, steps to parks, splash pads and playgrounds, and a short walk to Stock Yards Village, Walmart, Canadian Tire, Home Depot, Best Buy, fitness centres and more. A meticulously cared-for home offering space, convenience and community charm-ready for its next owners!

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

Closing Costs

Mortgage Amount
$798,400
Land Transfer Taxes$16,435
Legal Fees (Est.)
$
Total cash required for closing$217,535

Total Monthly Obligation

$4,811/mo
Mortgage $4,026
Monthly Loss $3,752
Principal$1,059
Interest$2,966
Property Tax$411
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.4%38
10-Year IRR
10.8%
Returns Index
20.2/ 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
$48,456/yr
NOI
$34,184/yr
Net Cash Flow
-$1,177/mo
Cash Margin
-29.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.8/ 100

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

Comparables

Properties near 120 Tarragona Boulevard

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.