77 Chiswick Avenue, Toronto W04

$1,450,000
77 Chiswick Avenue

$1,450,000

New
25d
Detached2-Storey

77 Chiswick Avenue, Toronto W04

Total Monthly Obligation $6,747

HausQ Valuation Report
Beds
6
Baths
5
Park
5
Sqft
2500-3000
DOM
25d
Score
34
Yield
6.8%
Cash on Cash
6.9%
Cap Rate
6.1%
5Y IRR
21.1%
10Y IRR
19.2%
Property Type-Detached
MLS® Number-W13835770
Beds-6
Bathrooms-5
Size-2500-3000 sqft
Lot Size-50 × 120.81 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,274 (2025)
Parking-4 - None
Basement-Separate Entrance, Walk-Up
Heating-Heat Pump (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Flat
Foundation-Unknown
Sewer-Sewer
Possession-30/60/90
Neighbourhood-Brookhaven-Amesbury
Title-Residential Freehold

No agent assigned

Excellent income potential! This spacious detached property is configured with multiple self-contained living spaces, offering an exceptional opportunity for investors or an owner-occupier. The main floor features a 1-bedroom living space with a beautiful sunroom, fireplace and a lovely backyard. The upper level includes a 1-bedroom and a 2-bedroom living space, while the basement offers a bachelor and a 2-bedroom living space. Each living space features its own kitchen and bathroom. One of the upper-level units also enjoys a balcony overlooking the backyard. With a total of 3 fireplaces and multiple separate living spaces, this property offers flexibility for investors or buyers looking to live in one area while generating rental income from the others. Conveniently located close to schools , public transit, shopping, and everyday amenities with easy access to Highway 401 and Lawrence Ave .Some photos virtually staged .

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

Closing Costs

Mortgage Amount
$1,160,000
Land Transfer Taxes$25,475
Legal Fees (Est.)
$
Total cash required for closing$316,975

Total Monthly Obligation

$6,747/mo
Mortgage $5,849
Monthly Loss $5,208
Principal$1,539
Interest$4,310
Property Tax$523
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.4%42
Cash-on-Cash
2.5%13
5-Year IRR
17.6%84
10-Year IRR
16.6%
Returns Index
47.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
34/ 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
$98,592/yr
NOI
$77,959/yr
Net Cash Flow
$648/mo
Cash Margin
7.9%19
Cash Flow Index
19.4/ 100
Risk Profile
Weight: 20%
DSCR
1.1136
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
25.5/ 100

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

Comparables

Properties near 77 Chiswick Avenue

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.