83 Scott Road, Toronto W03

$959,900
83 Scott Road

$959,900

New
22d
Semi-Detached 2-Storey

83 Scott Road, Toronto W03

Total Monthly Obligation $4,528

HausQ Valuation Report
Beds
3
Baths
3
Park
0
Sqft
700-1100
DOM
22d
Score
16
Yield
3.6%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.0%
Property Type-Semi-Detached
MLS® Number-W13847490
Beds-3
Bathrooms-3
Size-700-1100 sqft
Lot Size-16.79 × 100 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,376.17 (2026)
Parking-None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-60/TBD
Neighbourhood-Keelesdale-Eglinton West
Title-Residential Freehold

No agent assigned

**Renovated 3 Bedroom, 3 Bathroom home just a short walk to Rogers Rd**Open concept main level with walk-out to private yard**Updates include new kitchens, bathrooms, windows, roof, flooring, furnace, AC unit, electrical panel, concrete patio, shed in yard & all appliances**Walking distance to Keelesdale LRT station!!, easy access to highways, close to Stockyards, schools, numerous retailers, butchers, & bakeries**

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

Closing Costs

Mortgage Amount
$767,920
Land Transfer Taxes$15,673
Legal Fees (Est.)
$
Total cash required for closing$209,153

Total Monthly Obligation

$4,528/mo
Mortgage $3,872
Monthly Loss $3,509
Principal$1,019
Interest$2,853
Property Tax$281
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.8%17
10-Year IRR
8.0%
Returns Index
9.9/ 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
$34,692/yr
NOI
$23,347/yr
Net Cash Flow
-$1,926/mo
Cash Margin
-66.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.8/ 100

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

Comparables

Properties near 83 Scott 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.