29 Heavitree Drive, Toronto W05

$749,900
29 Heavitree Drive

$749,900

Price Change
22d
Semi-Detached Bungalow

29 Heavitree Drive, Toronto W05

Total Monthly Obligation $3,673

Beds
3
Baths
1
Park
3
Sqft
1100-1500
DOM
22d
Score
18
Yield
4.3%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Semi-Detached
MLS® Number-W13850700
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-30 × 125 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$3,280 (2025)
Parking-3 - None
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Downsview-Roding-CFB
Title-Residential Freehold

No agent assigned

**FIRST TIME ON THE MARKET! Consistently Maintained And Looked After By The Same Family Since The Home Was Built. Offering 1,122 Sq. Ft. Of Comfortable Main-Floor Living With A Practical Layout And Plenty Of Room For Everyday Living And Entertaining.The Open Living And Dining Areas Create A Comfortable, Easy-Flowing Space, While The Eat-In Kitchen With Under Counter Lighting Offers Room For Family Meals. All Three Bedrooms Are Well Sized. One Of The Home's Unique Features Is The Conveniently Located Main-Floor Laundry, Adding A Level Of Ease And Functionality That's Not Often Found In A Home Like This.The Kitchen And Dining Rooms Are Enhanced By Solar Tubes, Bringing An Abundance Of Natural Daylight Into The Interior And Creating A Bright, Welcoming Feel Throughout The Day. The Bonus Front Porch Addition Is Another Great Feature And The Perfect Spot To Sit Back, Relax And Enjoy The Neighbourhood.The Unfinished Basement, Complete With A Separate Entrance, Offers Excellent Potential For An In-Law Suite, Additional Living Space Or A Future Project, Depending On Your Needs. Set On A Quiet Cul De Sac With No Through Traffic. Come Enjoy A Peaceful Setting With No Neighbours Behind And A Private Backyard That's Perfect For Relaxing, Gardening Or Entertaining. Can't Forget The Direct Gas Line To The BBQ No PropaneTanks!! Schools, Parks, Public Transit And Shopping Are All Close By. **Virtually Staged. Potential Is Real **

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

Closing Costs

Mortgage Amount
$599,920
Land Transfer Taxes$11,473
Legal Fees (Est.)
$
Total cash required for closing$162,953

Total Monthly Obligation

$3,673/mo
Mortgage $3,025
Monthly Loss $2,877
Principal$796
Interest$2,229
Property Tax$273
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$32,148/yr
NOI
$21,153/yr
Net Cash Flow
-$1,262/mo
Cash Margin
-47.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.4/ 100

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

Comparables

Properties near 29 Heavitree Drive

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.