39 Pendrith Street, Toronto W02

$1,379,000
39 Pendrith Street

$1,379,000

Price Change
29d
Semi-Detached 2-Storey

39 Pendrith Street, Toronto W02

Total Monthly Obligation $6,473

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
29d
Score
16
Yield
3.9%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Semi-Detached
MLS® Number-W13826536
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-16.83 × 130 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-51-99
Taxes-$6,422.39 (2026)
Parking-3 - Detached
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY ENTERPRISES INC.
Cooling-Central Air
Laundry-No
Fireplace-Other
Pool-None
Facing-North
Exterior-Brick Front, Vinyl Siding
Roof-Shingles
Foundation-Brick
Sewer-Sewer
Possession-60/90
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Freehold

No agent assigned

An Exceptional Opportunity In The Heart Of Christie Pits! This Versatile 2-Storey Semi Offers A Rare Combination Of Location, Lifestyle And Income Potential. Featuring Three Kitchens,Three Bathrooms And Multiple Living Areas, The Property Offers Tremendous Flexibility For Investors, Multi-Generational Families Or Buyers Looking To Live In One Space While Generating Income From The Others. A Detached 2-Car Garage Adds Even More Value In This Highly Walkable,Transit-Friendly Neighbourhood. Just Steps From Christie Pits Park And Minutes To Christie Subway Station, Bloor Street Shops, Cafés, Restaurants And Everyday Amenities. Enjoy One Of Toronto's Most Connected West-End Neighbourhoods With Downtown Easily Accessible By TTC, Bike Or Car. A Unique Opportunity To Own A Flexible Income Property In A Location That Continues ToBe In Demand.

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

Closing Costs

Mortgage Amount
$1,103,200
Land Transfer Taxes$24,055
Legal Fees (Est.)
$
Total cash required for closing$301,355

Total Monthly Obligation

$6,473/mo
Mortgage $5,563
Monthly Loss $5,009
Principal$1,464
Interest$4,099
Property Tax$535
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
12.0/ 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
$53,160/yr
NOI
$36,922/yr
Net Cash Flow
-$2,486/mo
Cash Margin
-56.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.7/ 100

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

Comparables

Properties near 39 Pendrith Street

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.