89 Regal Road, Toronto W03

$4,750,000
89 Regal Road

$4,750,000

New
28d
Detached3-Storey

89 Regal Road, Toronto W03

Total Monthly Obligation $20,270

HausQ Valuation Report
Beds
5
Baths
5
Park
2
Sqft
3000-3500
DOM
28d
Score
13
Yield
2.1%
Cash on Cash
-13.0%
Cap Rate
1.8%
5Y IRR
5.4%
10Y IRR
6.8%
Property Type-Detached
MLS® Number-W13828862
Beds-5
Bathrooms-5
Size-3000-3500 sqft
Lot Size-28.9 × 165.85 ft
Listed on site-Sep 25, 2026
Style-3-Storey
Building Type-Detached
Age-New
Taxes-$8,822.82 (2025)
Parking-3 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP OLD MILL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Electric
Pool-Inground
Facing-South
Exterior-Stone, Stucco (Plaster)
Roof-Membrane
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Corso Italia-Davenport
Title-Residential Freehold

No agent assigned

Vibrant new construction home with panoramic views from all levels. Three large terraces and multiple walkouts! Heated floors, Elevator, Home automation, Irrigation system. Pool house with three piece bath. Snow melt system, driveway, porch, walkway. Exceptional home for entertaining.

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

Closing Costs

Mortgage Amount
$3,800,000
Land Transfer Taxes$105,225
Legal Fees (Est.)
$
Total cash required for closing$1,056,725

Total Monthly Obligation

$20,270/mo
Mortgage $19,160
Monthly Loss $15,228
Principal$5,042
Interest$14,118
Property Tax$735
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.2%0
5-Year IRR
3.6%7
10-Year IRR
5.6%
Returns Index
5.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$97,920/yr
NOI
$74,805/yr
Net Cash Flow
-$12,926/mo
Cash Margin
-158.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
0.5 mo12
Risk Index
10.8/ 100

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

Comparables

Properties near 89 Regal 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.