66 Bristol Avenue, Toronto W02

$1,649,900
66 Bristol Avenue

$1,649,900

Price Change
21d
Detached2 1/2 Storey

66 Bristol Avenue, Toronto W02

Total Monthly Obligation $7,524

Beds
6
Baths
3
Park
2
Sqft
1500-2000
DOM
21d
Score
16
Yield
3.7%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-W13857612
Beds-6
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.5 × 147 ft
Listed on site-Oct 2, 2026
Style-2 1/2 Storey
Building Type-Detached
Taxes-$5,923.64 (2026)
Parking-2 - Detached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-90 Days
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Freehold

No agent assigned

Welcome to this beautifully renovated detached home in one of Toronto's most vibrant and creative neighbourhoods. Located just steps from the energy of trendy Geary Avenue, you'll have an exceptional collection of acclaimed restaurants, cafés, local shops, studios and creative spaces right outside your door. Offering 5 bedrooms and 3 bathrooms, this thoughtfully updated home features a bright, spacious open-concept main floor over 9 Ft ceiling, designed for modern living and entertaining. The versatile layout provides plenty of room for a growing family, working from home or creating dedicated spaces for guests. The 1-bedroom basement apartment with high ceiling adds valuable flexibility and potential rental income, while the double-car garage with convenient laneway access provides a rare combination of parking, storage and future possibilities. Adding even more appeal, the 147 ft deep lot with an oversized double car garage (18.5by 28 Ft) offers potential for future laneway housing, subject to City approvals and applicable requirements-an exciting opportunity for buyers looking to maximize the potential of their property over time. A rare combination of detached living, extensive bedroom count, income potential, private parking and future possibilities, all in a neighbourhood that continues to attract some of Toronto's most exciting culinary, artistic and creative energy. TTC, grocery shopping, schools and parks alt within walking distance.

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

Closing Costs

Mortgage Amount
$1,319,920
Land Transfer Taxes$29,473
Legal Fees (Est.)
$
Total cash required for closing$360,953

Total Monthly Obligation

$7,524/mo
Mortgage $6,655
Monthly Loss $5,773
Principal$1,751
Interest$4,904
Property Tax$494
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.7%22
10-Year IRR
8.7%
Returns Index
12.1/ 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
$61,116/yr
NOI
$44,581/yr
Net Cash Flow
-$2,940/mo
Cash Margin
-57.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.8/ 100

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

Comparables

Properties near 66 Bristol Avenue

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.