25 Dartmouth Crescent, Toronto W06

$1,499,000
25 Dartmouth Crescent

$1,499,000

New
15d
Detached2-Storey

25 Dartmouth Crescent, Toronto W06

Total Monthly Obligation $6,851

HausQ Valuation Report
Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
15d
Score
15
Yield
3.2%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-W13875312
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-35 × 104.32 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,158 (2025)
Parking-4 - Detached
Basement-Finished, Separate Entrance
Heating-Water (Gas)
Brokerage-HOMELIFE CLASSIC REALTY INC.
Cooling-None, Window Unit(s)
Laundry-No
Fireplace-Living Room, Wood
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Mimico
Title-Residential Freehold

No agent assigned

Timeless century-home charm meets exceptional future potential in sought-after Mimico. Lovingly cared for by the current owner for more than 67 years, this well-maintained 3-bedroom, 2-bath detached home reflects decades of pride of ownership, warmth, and thoughtful care, original oak floors, lower-level home office space, set on a desirable 35' x 104' lot with private drive and single-car garage, the home showcases beautiful original woodwork and the craftsmanship and character buyers appreciate in a classic home. Enjoy an updated kitchen, new upstairs 4-piece bath, finished basement, and a beautifully manicured backyard-ideal for everyday family living and entertaining. Move in and enjoy today, renovate over time, or explore future opportunities. Located in one of South Etobicoke's most desirable neighbourhoods, close to the lake, waterfront trails, parks, schools, local shops, cafés, transit, and convenient access to downtown. A truly beautiful family home on a picturesque crescent.

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

Closing Costs

Mortgage Amount
$1,199,200
Land Transfer Taxes$26,455
Legal Fees (Est.)
$
Total cash required for closing$327,755

Total Monthly Obligation

$6,851/mo
Mortgage $6,047
Monthly Loss $5,260
Principal$1,591
Interest$4,455
Property Tax$430
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
5.9%14
10-Year IRR
7.3%
Returns Index
8.2/ 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
$47,268/yr
NOI
$32,883/yr
Net Cash Flow
-$3,306/mo
Cash Margin
-83.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.7/ 100

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

Comparables

Properties near 25 Dartmouth Crescent

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.