18 Sorlyn Avenue, Toronto W04

$999,000
18 Sorlyn Avenue

$999,000

New
17d
Semi-Detached Bungalow-Raised

18 Sorlyn Avenue, Toronto W04

Total Monthly Obligation $4,762

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
17d
Score
15
Yield
3.3%
Cash on Cash
-9.3%
Cap Rate
2.6%
5Y IRR
8.3%
10Y IRR
8.9%
Property Type-Semi-Detached
MLS® Number-W13868590
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-30.04 × 120.17 ft
Listed on site-Oct 6, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Taxes-$4,283.22 (2026)
Parking-3 - Built-In
Basement-Finished, Separate Entrance, Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TB
Neighbourhood-Rustic
Title-Residential Freehold

No agent assigned

Well-maintained raised bungalow in Toronto's Rustic community with a bright, functional layout and a fully finished walk-out lower level featuring two separate exterior access points - one from the front and another directly to the backyard. The main floor offers spacious living and dining areas with hardwood floors, an updated kitchen with ample cabinetry, stone counters, backsplash and stainless-steel appliances, comfortable bedrooms, and a renovated bathroom with glass shower. The lower level provides excellent flexibility for extended family, adult children, guests, a home office, or additional living space. Large fenced backyard with patio/interlock area, mature greenery and plenty of outdoor space. Attached garage and private driveway. Conveniently located near Lawrence Ave W and Black Creek Dr, with quick access to Hwy 400/401, TTC, Weston GO/UP Express, parks, schools, shopping and everyday amenities.

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,762/mo
Mortgage $4,030
Monthly Loss $3,701
Principal$1,060
Interest$2,969
Property Tax$357
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.4%12
10-Year IRR
7.0%
Returns Index
7.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$32,640/yr
NOI
$20,593/yr
Net Cash Flow
-$2,314/mo
Cash Margin
-85.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
17.8/ 100

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

Comparables

Properties near 18 Sorlyn 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.