84 Gilley Road, Toronto W05

$1,048,000
84 Gilley Road

$1,048,000

New
15d
Detached2-Storey

84 Gilley Road, Toronto W05

Total Monthly Obligation $5,045

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
15d
Score
20
Yield
5.2%
Cash on Cash
-1.0%
Cap Rate
4.4%
5Y IRR
14.8%
10Y IRR
14.0%
Property Type-Detached
MLS® Number-W13878578
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-45 × 132 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,317.76 (2026)
Parking-5 - Detached
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE MAXIMUM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Wood Stove
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-4 Months
Neighbourhood-Downsview-Roding-CFB
Title-Residential Freehold

No agent assigned

Great Multi-Level Opportunity in Prime Yorkdale/Wilson Station Location, Ideal for First-Time Buyers, End-Users, Investors, and Builders. Close to All Amenities, Transit, and Shopping in a Family Neighbourhood

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

Closing Costs

Mortgage Amount
$838,400
Land Transfer Taxes$17,435
Legal Fees (Est.)
$
Total cash required for closing$228,535

Total Monthly Obligation

$5,045/mo
Mortgage $4,227
Monthly Loss $3,933
Principal$1,112
Interest$3,115
Property Tax$443
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.2%2
5-Year IRR
11.5%46
10-Year IRR
11.7%
Returns Index
24.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$54,204/yr
NOI
$38,966/yr
Net Cash Flow
-$980/mo
Cash Margin
-21.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
20.1/ 100

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

Comparables

Properties near 84 Gilley 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.