3 Cardell Avenue, Toronto W04

$899,000
3 Cardell Avenue

$899,000

New
25d
Detached2-Storey

3 Cardell Avenue, Toronto W04

Total Monthly Obligation $4,292

HausQ Valuation Report
Beds
3
Baths
3
Park
3
Sqft
1100-1500
DOM
25d
Score
21
Yield
5.1%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Detached
MLS® Number-W13839786
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-25 × 120 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,491.26 (2025)
Parking-3 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CITYSCAPE REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-TBD
Neighbourhood-Humberlea-Pelmo Park W4
Title-Residential Freehold

No agent assigned

Welcome to 3 Cardell Ave, nestled in a highly desirable and commuter-friendly North Toronto neighbourhood. This inviting home offers an exceptional lifestyle with the scenic Humber River and extensive trail system just moments away. Enjoy easy access to a wide variety of shops, restaurants, cafes and everyday amenities, while convenient connections to the TTC and UP Express make commuting throughout the city a breeze. With quick access to major highways including the 401, 400, 409 and Black Creek Drive, this home perfectly blends urban convenience with the tranquility of a well-connected residential community. Step outside to your own backyard retreat, complete with a fire pit, garden and spacious shed, perfect for relaxing, entertaining and enjoying the outdoors. A wonderful opportunity to experience the best of nature, neighbourhood and city living.

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,292/mo
Mortgage $3,626
Monthly Loss $3,338
Principal$954
Interest$2,672
Property Tax$291
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.1%2
5-Year IRR
11.5%47
10-Year IRR
11.7%
Returns Index
24.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$46,272/yr
NOI
$33,654/yr
Net Cash Flow
-$822/mo
Cash Margin
-21.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
22.1/ 100

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

Comparables

Properties near 3 Cardell 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.