28 Beaucourt Road, Toronto W07

$2,499,900
28 Beaucourt Road

$2,499,900

New
28d
Detached2-Storey

28 Beaucourt Road, Toronto W07

Total Monthly Obligation $11,216

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
28d
Score
14
Yield
2.5%
Cash on Cash
-12.2%
Cap Rate
2.0%
5Y IRR
6.1%
10Y IRR
7.2%
Property Type-Detached
MLS® Number-W13827504
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-43.31 × 143.55 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$9,087 (2025)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Stonegate-Queensway
Title-Residential Freehold

No agent assigned

Architect-designed ravine retreat on a quiet Stonegate cul-de-sac, backing directly onto Mimico Creek. Custom-built by architect Guido Costantino (of Buca fame), this glass-and-steel home, with over 2660 square feet of living space, was designed to maximize natural light and frame the ravine views. A dramatic 22-ft wall of glass anchors the open-concept main level, where stone tile flooring runs throughout the living, dining, and kitchen areas. Direct access to your private backyard oasis offers a seamless connection between indoor and outdoor living. Up the maple floating staircase, you'll find 3 bedrooms. Including a serene primary retreat with its own floor-to-ceiling glass, warm cedar ceiling detailing, and an open-concept ensuite where a freestanding tub sits at the foot of the bed. The finished basement adds extra living space, and storage. Beyond its striking design, the home is as efficient as it is beautiful, with a geothermal heating and cooling system delivering energy-conscious comfort year-round. Plus, there is enough private driveway and garage space for up to 3 cars. Previously featured in Toronto Life as a standout design showcase, this property is truly one-of-a-kind. In Stonegate-Queensway, you'll be tucked into a peaceful, nature-filled pocket of Etobicoke, yet exceptionally connected to the rest of the city. A rare architectural statement home in one of Etobicoke's most sought-after ravine settings.

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

Closing Costs

Mortgage Amount
$1,999,920
Land Transfer Taxes$48,973
Legal Fees (Est.)
$
Total cash required for closing$550,453

Total Monthly Obligation

$11,216/mo
Mortgage $10,084
Monthly Loss $8,563
Principal$2,654
Interest$7,430
Property Tax$757
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.8%0
5-Year IRR
4.0%8
10-Year IRR
5.9%
Returns Index
5.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$61,404/yr
NOI
$41,677/yr
Net Cash Flow
-$6,611/mo
Cash Margin
-129.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.343
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo15
Risk Index
12.1/ 100

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

Comparables

Properties near 28 Beaucourt Road

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.