23 Collingdale Road, Toronto W10

$1,148,900
23 Collingdale Road

$1,148,900

New
16d
DetachedBungalow

23 Collingdale Road, Toronto W10

Total Monthly Obligation $5,337

Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
16d
Score
17
Yield
4.1%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-W13874384
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-46.68 × 159.17 ft
Listed on site-Oct 7, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,936 (2025)
Parking-6 - Built-In
Basement-Separate Entrance, Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXPERTS
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Mount Olive-Silverstone-Jamestown
Title-Residential Freehold

No agent assigned

*Perfect 3 Bedroom 2 Full Bathroom Bungalow * All Brick Exterior ** Premium Pool Size Lot 46 Ft x 159Ft ** Backing onto Ravine ** Bright East/West Exposure ** Enjoy 1476 Sqft Above Grade ** Fully Renovated Bungalow ** Open Concept Living & Dining ** Functional Layout ** Gourmet Kitchen W/ Stainless Steel Appliances, Gas Stove, Quartz Counters to backsplash, Custom Two Tone Cabinetry Extendable Faucet, Under mount sink overlooking Window, Breakfast Area & Washer & Dryer * Primary Bedroom Features Closet & 3 Pc Ensuite ** All Bedrooms Sunfulled and Spacious ** Separate Entrance ** Walk Out Basement ** Roof; 2025, AC: 2023, Windows: 2022

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

Closing Costs

Mortgage Amount
$919,120
Land Transfer Taxes$19,453
Legal Fees (Est.)
$
Total cash required for closing$250,733

Total Monthly Obligation

$5,337/mo
Mortgage $4,634
Monthly Loss $4,118
Principal$1,220
Interest$3,415
Property Tax$328
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.6%27
10-Year IRR
9.4%
Returns Index
14.5/ 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
$46,992/yr
NOI
$33,857/yr
Net Cash Flow
-$1,813/mo
Cash Margin
-46.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.7/ 100

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

Comparables

Properties near 23 Collingdale 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.