22 Almayo Crescent, Toronto W10

$872,868
22 Almayo Crescent

$872,868

New
22d
DetachedBungalow

22 Almayo Crescent, Toronto W10

Total Monthly Obligation $4,206

HausQ Valuation Report
Beds
5
Baths
2
Park
3
Sqft
1100-1500
DOM
22d
Score
19
Yield
4.7%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-W13848872
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-45 × 150 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,718 (2025)
Parking-3 - Carport
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-GET SOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-30/60/90
Neighbourhood-West Humber-Clairville
Title-Residential Freehold

No agent assigned

Welcome to 22 Almayo Crescent, a well-loved bungalow bursting with potential in the heart of Rexdale! This property is perfectly designed for savvy buyers, growing families, or investors looking to unlock incredible value. Step inside to a bright living room, dedicated dining room and eat-in kitchen. The main floor also hosts 3 generous bedrooms and a convenient 4 piece bathroom. With a separate side entrance, the basement offers massive potential for an in-law suite, or an expansive recreation space, completely outfitted with two additional bedrooms, 3-piece bathroom and laundry room. Parking is a breeze with a convenient 1-car carport plus additional driveway space to comfortably park 2 more cars. Ideally located close to transit, schools, parks and shopping. Bring your personal touch and unlock everything this fantastic property has to offer!

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

Closing Costs

Mortgage Amount
$698,294
Land Transfer Taxes$13,932
Legal Fees (Est.)
$
Total cash required for closing$190,006

Total Monthly Obligation

$4,206/mo
Mortgage $3,521
Monthly Loss $3,279
Principal$927
Interest$2,594
Property Tax$310
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.0%36
10-Year IRR
10.6%
Returns Index
19.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$41,400/yr
NOI
$29,042/yr
Net Cash Flow
-$1,101/mo
Cash Margin
-31.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
21.3/ 100

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

Comparables

Properties near 22 Almayo Crescent

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.