14 Thurrock Road, Toronto W05

$799,000
14 Thurrock Road

$799,000

New
23d
Semi-Detached 2-Storey

14 Thurrock Road, Toronto W05

Total Monthly Obligation $3,901

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
23d
Score
22
Yield
5.7%
Cash on Cash
1.2%
Cap Rate
4.8%
5Y IRR
16.5%
10Y IRR
15.4%
Property Type-Semi-Detached
MLS® Number-W13844382
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-30 × 123 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,642 (2025)
Parking-4 - None
Basement-Finished, Walk-Up, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Concrete
Roof-Asphalt Shingle
Foundation-Brick, Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Glenfield-Jane Heights
Title-Residential Freehold

No agent assigned

FIRST TIME ON THE MARKET - This solid brick Semi-Detached home has been lovingly cared for by the same family for over 60 years featuring 3 Bedrooms 2 bathrooms, hardwood flooring upstairs finished Spacious basement with a separate entrance (income potential).Situated on a 30 x 123 ft lot. This home offers plenty of opportunity to create something truly your own, Main level Kitchen has a walkout to your porch (veranda) excellent for morning coffees or summer dinners. Located in a family-friendly neighbourhood close access to major highways, grocery, restaurants, schools, Daycare, transit, Sheppard West Station, parks including Downsview Park with its many events and activities something for everyone. The home has been inspected and ready for your imagination and creativity-bring your vision to life and make it your own - This home has inviting and welcoming great energy! property is being sold "as is" where is. OPEN HOUSE SUN OCT 11TH

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$3,901/mo
Mortgage $3,223
Monthly Loss $3,053
Principal$848
Interest$2,375
Property Tax$304
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.6%3
5-Year IRR
12.8%56
10-Year IRR
12.7%
Returns Index
29.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$45,168/yr
NOI
$32,509/yr
Net Cash Flow
-$514/mo
Cash Margin
-13.7%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
24.5/ 100

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

Comparables

Properties near 14 Thurrock Road

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.