114 Regent Road, Toronto W05

$1,548,000
114 Regent Road

$1,548,000

New
18d
Detached2-Storey

114 Regent Road, Toronto W05

Total Monthly Obligation $7,163

Beds
5
Baths
4
Park
5
Sqft
2000-2500
DOM
18d
Score
17
Yield
4.0%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-W13864698
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-50 × 132 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$6,526 (2025)
Parking-6 - Detached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Downsview-Roding-CFB
Title-Residential Freehold

No agent assigned

Location!! Location!! Truly sets this home apart. Nestled on a quiet, highly desirable street, this beautifully maintained detached 2-storey residence and offers exceptional style and comfort throughout. Step inside to soaring 10-foot ceilings on the main level and 9-foot ceilings on the second floor, complemented by rich hardwood flooring throughout. The home showcases elegant finishes including pot lights, crown moulding, and 2-inch baseboards. The custom-designed kitchen features granite countertops and provides a seamless walk-out to a spacious balcony-perfect for relaxing or entertaining. The professionally finished basement, complete with a separate entrance and currently rented, offers excellent income potential. Ideally located just minutes from Yorkdale Mall, Downsview Subway, parks, 400, 401, New Hospital, TTC, and all essential amenities-this home truly combines luxury living with unbeatable convenience.

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

Closing Costs

Mortgage Amount
$1,238,400
Land Transfer Taxes$27,435
Legal Fees (Est.)
$
Total cash required for closing$338,535

Total Monthly Obligation

$7,163/mo
Mortgage $6,244
Monthly Loss $5,520
Principal$1,643
Interest$4,601
Property Tax$544
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.4%26
10-Year IRR
9.3%
Returns Index
14.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$62,172/yr
NOI
$44,929/yr
Net Cash Flow
-$2,500/mo
Cash Margin
-48.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
15.4/ 100

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

Comparables

Properties near 114 Regent Road

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.