204 Franklin Avenue, Toronto W02

$1,300,888
204 Franklin Avenue

$1,300,888

New
20d
Detached2-Storey

204 Franklin Avenue, Toronto W02

Total Monthly Obligation $5,979

Beds
3
Baths
4
Park
1
Sqft
1100-1500
DOM
20d
Score
19
Yield
4.6%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Detached
MLS® Number-W13859212
Beds-3
Bathrooms-4
Size-1100-1500 sqft
Lot Size-17.42 × 100 ft
Listed on site-Oct 3, 2026
Style-2-Storey
Building Type-Detached
Age-100+
Taxes-$4,276 (2025)
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-LPT Realty
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-West
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Freehold

No agent assigned

This fully renovated detached home in desirable Toronto's Junction area combines quality materials with expert craftsmanship. The renovation took the interior down to the studs and floor joists, it was then completely rebuilt with contemporary design and inviting character throughout. Updates included all-new wiring, plumbing, insulation, drywall, HVAC, flooring, roofing, kitchen, bathrooms, and a 100-amp hydro panel, all completed with the required permits and inspections bringing it up to current Building Code Standards. The open-concept main floor features a solid oak staircase, modern finishes, anda spacious living and kitchen area ideal for entertaining, along with three generous bedrooms and four stylish bathrooms.

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

Closing Costs

Mortgage Amount
$1,040,710
Land Transfer Taxes$22,493
Legal Fees (Est.)
$
Total cash required for closing$284,171

Total Monthly Obligation

$5,979/mo
Mortgage $5,247
Monthly Loss $4,598
Principal$1,381
Interest$3,867
Property Tax$356
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
10.7%40
10-Year IRR
11.0%
Returns Index
21.2/ 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
$60,480/yr
NOI
$45,656/yr
Net Cash Flow
-$1,443/mo
Cash Margin
-28.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
17.9/ 100

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

Comparables

Properties near 204 Franklin 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.