3 Minstrel Drive, Toronto W07

$1,490,000
3 Minstrel Drive

$1,490,000

New
25d
DetachedBungalow

3 Minstrel Drive, Toronto W07

Total Monthly Obligation $6,885

Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
25d
Score
16
Yield
3.8%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-W13833856
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-65 × 115.56 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Taxes-$6,000.38 (2026)
Parking-4 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX IMPERIAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Flex
Neighbourhood-Stonegate-Queensway
Title-Residential Freehold

No agent assigned

Rare spacious Bungalow in Etobicoke's sought-after South Sunnylea and Stonegate community, Welcoming family-friendly neighbourhood, 3 well-proportioned bedrooms, Primary bedroom with two-piece ensuite, Large kitchen, Bright and spacious living and dining area with fireplace, No carpet throughout, WINDOWS replaced in 2022 and 2023, ROOF replaced in 2024, Full-size basement with approximately the same footprint as the main floor and flexible space for a recreation room, home office or gym, Separate side entrance, Private backyard and side patio, Large two-car garage, Close to parks, trails, Mimico Creek, the Humber River and the lake, Convenient access to schools , TTC, Highways and Downtown Toronto, Move in, renovate or build your dream home.

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

Closing Costs

Mortgage Amount
$1,192,000
Land Transfer Taxes$26,275
Legal Fees (Est.)
$
Total cash required for closing$325,775

Total Monthly Obligation

$6,885/mo
Mortgage $6,010
Monthly Loss $5,304
Principal$1,582
Interest$4,429
Property Tax$500
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.8%22
10-Year IRR
8.8%
Returns Index
12.4/ 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
$56,796/yr
NOI
$40,616/yr
Net Cash Flow
-$2,626/mo
Cash Margin
-55.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
15.4/ 100

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

Comparables

Properties near 3 Minstrel Drive

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.