190 Benjamin Boake Trail, Toronto W05

$1,750,000
190 Benjamin Boake Trail

$1,750,000

New
24d
DetachedBacksplit 5

190 Benjamin Boake Trail, Toronto W05

Total Monthly Obligation $7,903

HausQ Valuation Report
Beds
8
Baths
5
Park
4
Sqft
2500-3000
DOM
24d
Score
18
Yield
4.2%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-W13838764
Beds-8
Bathrooms-5
Size-2500-3000 sqft
Lot Size-50.09 × 110.05 ft
Listed on site-Sep 29, 2026
Style-Backsplit 5
Building Type-Detached
Age-31-50
Taxes-$5,633 (2026)
Parking-6 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60 Days/Tba
Neighbourhood-York University Heights
Title-Residential Freehold

No agent assigned

Welcome 190 Benjamin Boake Trail, Specious 5 level backsplit,8 bedrooms, converted to 3 self contain units,2500 Sqf above grade and 1200 below grade living space, Great family neighbourhood,2 sets of laundry, Many upgrades, 6 car private parking( double garage), Hardwood flooring (upper),Newer Appliances, Tenants willing to stay.

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

Closing Costs

Mortgage Amount
$1,400,000
Land Transfer Taxes$31,475
Legal Fees (Est.)
$
Total cash required for closing$382,975

Total Monthly Obligation

$7,903/mo
Mortgage $7,059
Monthly Loss $6,046
Principal$1,858
Interest$5,201
Property Tax$469
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.6%33
10-Year IRR
10.2%
Returns Index
17.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$74,136/yr
NOI
$56,589/yr
Net Cash Flow
-$2,343/mo
Cash Margin
-37.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
15.5/ 100

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

Comparables

Properties near 190 Benjamin Boake Trail

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.