32 Amesbury Drive, Toronto W04

$799,000
32 Amesbury Drive

$799,000

New
18d
Detached1 1/2 Storey

32 Amesbury Drive, Toronto W04

Total Monthly Obligation $3,993

HausQ Valuation Report
Beds
3
Baths
1
Park
3
Sqft
1100-1500
DOM
18d
Score
25
Yield
6.3%
Cash on Cash
3.4%
Cap Rate
5.3%
5Y IRR
18.3%
10Y IRR
16.8%
Property Type-Detached
MLS® Number-W13860594
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-50 × 124.5 ft
Listed on site-Oct 5, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-51-99
Taxes-$4,743 (2025)
Parking-4 - Detached
Basement-Partial Basement
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-immediate/flexible
Neighbourhood-Brookhaven-Amesbury
Title-Residential Freehold

No agent assigned

Welcome to 32 Amesbury, set in the heart of the sought-after Brookhaven-Amesbury neighbourhood. This 3-bedroom, 1.5-storey home sits on a generous 50 x 124.5 ft lot, offering outstanding potential for end users, renovators and builders alike. Move in and bring your own vision to life, renovate or expand to suit your needs, or take advantage of the exceptional land value and build your custom dream home. Enjoy close proximity to the Eglinton LRT, great schools, libraries, community centres and everyday essentials, including grocery stores and the beloved Rustic Bakery. A wide, deep lot like this in an established community is a rare find. Don't miss this opportunity!

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$3,993/mo
Mortgage $3,223
Monthly Loss $3,145
Principal$848
Interest$2,375
Property Tax$395
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.6%5
5-Year IRR
14.4%67
10-Year IRR
14.0%
Returns Index
35.3/ 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
$50,184/yr
NOI
$35,923/yr
Net Cash Flow
-$229/mo
Cash Margin
-5.5%2
Cash Flow Index
1.6/ 100
Risk Profile
Weight: 20%
DSCR
0.9322
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
25.9/ 100

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

Comparables

Properties near 32 Amesbury 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.