311 Gilmour Avenue, Toronto W02

$1,200,000
311 Gilmour Avenue

$1,200,000

New
24d
Att/Row/Townhouse3-Storey

311 Gilmour Avenue, Toronto W02

Total Monthly Obligation $5,746

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
24d
Score
16
Yield
4.0%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Att/Row/Townhouse
MLS® Number-W13840490
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-33.05 × 122.12 ft
Listed on site-Sep 29, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$6,361 (2026)
Parking-1 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX PRIME PROPERTIES - UNIQUE GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Metal/Steel Siding
Roof-Membrane
Foundation-Unknown
Sewer-Sewer
Possession-End of November
Neighbourhood-Junction Area
Title-Residential Freehold

No agent assigned

Tucked into the western edge of the Junction, on a quiet street that still puts you steps from everything the neighbourhood is loved for, 311 Gilmour is the kind of home that makes you want to slow down and stay a while. Built in 2020, this townhome was designed with real living in mind, three bedrooms, three bathrooms, and a layout that feels like a family home without any of the upkeep of an older west-end rowhouse. With 1427 sqft and 9' ceilings a cathedral foyer sets the tone right away, the open-concept main floor centres around a large island kitchen with an expansive quartz breakfast bar, undercounter storage, a built-in pantry, and upgraded stainless steel appliances including a gas stove, the kind of kitchen that turns into the heart of the home. Heated wide plank floors run throughout the main floor, along with upgraded blinds and light fixtures. Upstairs, the primary bedroom is a true retreat, with a private west-facing balcony, wall-to-wall custom-built storage and organizers, and a spa-like ensuite with double sinks finished in quartz. Two more bedrooms share a 4-piece bathroom. And then there's the rooftop. At approximately 240 sq. ft., it's a true outdoor room, big enough for dining and entertaining, with westerly views over the city and tree canopy. Whether you're hosting friends over a BBQ (gas hookup included) or just want a quiet spot to unwind, this is the kind of space that changes how you live. Add a dedicated parking spot (#8 large and easy to access) and you get all the ease of modern, move-in-ready ownership in one of Toronto's most established and walkable neighbourhoods. Step outside and you're close to the Junction's best restaurants, cafés, independent shops and grocery options, with parks and family amenities nearby. TTC service at your door, connects you directly toward Dundas West Station, and High Park. Three bedrooms. Three bathrooms. Parking. Modern construction. Outstanding outdoor space.

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

Closing Costs

Mortgage Amount
$960,000
Land Transfer Taxes$20,475
Legal Fees (Est.)
$
Total cash required for closing$261,975

Total Monthly Obligation

$5,746/mo
Mortgage $4,840
Monthly Loss $4,472
Principal$1,274
Interest$3,567
Property Tax$530
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.9/ 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
$47,592/yr
NOI
$31,972/yr
Net Cash Flow
-$2,176/mo
Cash Margin
-54.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.6/ 100

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

Comparables

Properties near 311 Gilmour 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.