703 Willard Avenue, Toronto W02

$599,999
703 Willard Avenue

$599,999

New
18d
DetachedBungalow

703 Willard Avenue, Toronto W02

Total Monthly Obligation $3,188

Beds
1
Baths
1
Park
0
Sqft
< 700
DOM
18d
Score
16
Yield
3.0%
Cash on Cash
-12.5%
Cap Rate
1.9%
5Y IRR
5.8%
10Y IRR
7.1%
Property Type-Detached
MLS® Number-W13862896
Beds-1
Bathrooms-1
Size-< 700 sqft
Lot Size-21.75 × 81 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,713 (2025)
Parking-None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-Flexible
Neighbourhood-Runnymede-Bloor West Village
Title-Residential Freehold

No agent assigned

Builders/Investors/Visionaries-Prime Upper Bloor West Village Opportunity! Approved and signed City plans for a two-storey addition, interior redesign, and basement underpinning are ready to go - permits submitted. The existing structure is boarded and sold for land value, offering a clean slate for redevelopment. Enjoy a rare 25-ft lot steps from TTC, parks, top schools, and the cafés of The Junction and Bloor West Village. A solid site for a custom build or full renovation in one of Toronto's most sought-after pockets. Buyer to verify all municipal requirements, permits, and engineering. Property sold as-is/where-is with no representations or warranties.

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

Closing Costs

Mortgage Amount
$479,999
Land Transfer Taxes$8,475
Legal Fees (Est.)
$
Total cash required for closing$129,975

Total Monthly Obligation

$3,188/mo
Mortgage $2,420
Monthly Loss $2,551
Principal$637
Interest$1,783
Property Tax$393
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.2%8
Cash-on-Cash
-17.0%0
5-Year IRR
2.4%5
10-Year IRR
4.9%
Returns Index
3.8/ 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
$18,156/yr
NOI
$7,127/yr
Net Cash Flow
-$1,826/mo
Cash Margin
-120.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.252
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
23.8/ 100

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

Comparables

Properties near 703 Willard 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.