115 Hullmar Drive, Toronto W05

$899,900
115 Hullmar Drive

$899,900

New
22d
Detached2-Storey

115 Hullmar Drive, Toronto W05

Total Monthly Obligation $4,328

Beds
4
Baths
3
Park
3
Sqft
1500-2000
DOM
22d
Score
25
Yield
6.1%
Cash on Cash
3.6%
Cap Rate
5.4%
5Y IRR
18.5%
10Y IRR
17.0%
Property Type-Detached
MLS® Number-W13850996
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-52.63 × 123.25 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,874.92 (2026)
Parking-4 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Aluminum Siding, Brick
Roof-Shingles
Foundation-Other
Sewer-Sewer
Possession-TBA
Neighbourhood-Black Creek
Title-Residential Freehold

No agent assigned

First Time Offered! Discover the endless possibilities in this solid, well-built detached home, proudly owned by the same family for decades. Offering over two levels of spacious living, this rare gem features 4 generous bedrooms, making it the perfect home for growing families or multi-generational living. The inviting main floor boasts a bright and functional kitchen, a spacious living room, and a formal dining room with sliding doors leading to a sun-filled enclosed solarium-an ideal space to enjoy your morning coffee, entertain guests. Upstairs, you'll find four spacious bedrooms, including a unique fourth bedroom with direct access to a private rooftop patio, creating the perfect outdoor retreat. The separate entrance to the finished basement, complete with a kitchen and washroom, offers excellent potential for an in-law suite, extended family accommodations, or future income opportunities. Situated on a desirable lot in a well-established, family-friendly neighbourhood, this home is conveniently located close to schools, parks, shopping, public transit, major highways, and everyday amenities. Whether you're looking to move right in, renovate to your personal taste, or invest in a property with outstanding potential, this is an exceptional opportunity you won't want to miss!

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,328/mo
Mortgage $3,630
Monthly Loss $3,373
Principal$955
Interest$2,675
Property Tax$323
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.1%6
5-Year IRR
14.7%69
10-Year IRR
14.3%
Returns Index
36.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$55,260/yr
NOI
$41,359/yr
Net Cash Flow
-$183/mo
Cash Margin
-4.0%2
Cash Flow Index
2.2/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
25.3/ 100

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

Comparables

Properties near 115 Hullmar 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.