37 Gambello Crescent, Toronto W05

$859,900
37 Gambello Crescent

$859,900

Price Change
21d
Semi-Detached Bungalow-Raised

37 Gambello Crescent, Toronto W05

Total Monthly Obligation $4,168

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
21d
Score
16
Yield
3.5%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.5%
Property Type-Semi-Detached
MLS® Number-W13858912
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-45.89 × 108.14 ft
Listed on site-Oct 2, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Age-51-99
Taxes-$3,897.94 (2026)
Parking-3 - Built-In
Basement-Apartment, Separate Entrance
Heating-Baseboard (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30 Days/TBA
Neighbourhood-York University Heights
Title-Residential Freehold

No agent assigned

Beautifully updated semi-detached bungalow with excellent income potential! This inviting home features a spacious living and dining room on the main level, two bedrooms and hardwood flooring throughout. The main level includes an updated kitchen with quartz countertops and new ceramic flooring, while the finished basement offers additional living space with new vinyl flooring. The home features two renovated bathrooms, new vinyl windows throughout, and an upgraded electrical system to 100 amps. The finished basement, complete with a separate entrance, offers excellent in-law or income potential. It features an updated kitchen, one bedroom, a family room and a renovated four piece bathroom. New oak stairs to the basement. Freshly painted throughout. Ideally located close to all amenities, including TTC, LRT, Subway, Hospital, Schools, parks, and shopping. Situated in a great family friendly neighbourhood.

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

Closing Costs

Mortgage Amount
$687,920
Land Transfer Taxes$13,673
Legal Fees (Est.)
$
Total cash required for closing$187,153

Total Monthly Obligation

$4,168/mo
Mortgage $3,469
Monthly Loss $3,256
Principal$913
Interest$2,556
Property Tax$325
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.0%14
10-Year IRR
7.5%
Returns Index
8.4/ 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
$30,480/yr
NOI
$19,034/yr
Net Cash Flow
-$1,882/mo
Cash Margin
-74.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.7/ 100

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

Comparables

Properties near 37 Gambello 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.