257 Delaware Avenue, Toronto W02

$1,349,900
257 Delaware Avenue

$1,349,900

New
15d
Semi-Detached 2-Storey

257 Delaware Avenue, Toronto W02

Total Monthly Obligation $6,375

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
15d
Score
18
Yield
4.5%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Semi-Detached
MLS® Number-W13878710
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-25 × 129 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$6,652.59 (2026)
Parking-3 - Detached
Basement-Separate Entrance, Walk-Up
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-Imm/TBD
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Freehold

No agent assigned

**Rare 25 x 129 ft lot with LANEWAY and FRONT DRIVEWAY just steps away to Delaware Ave entrance to Ossington Station**Spacious 4 bedroom, 3 bathroom home at Dovercourt and Bloor including a 3 piece bath on main level - a rare find!!Approximately 2445 sq ft total living area inc lower level with separate entrance - ideal for large family with potential income opportunities**High ceilings in LOWER level - app 865 sq ft with walk-up**Potential for laneway house while maintaining ample parking**Walking distance to numerous amenities inc various retail, parks, schools and subway**

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

Closing Costs

Mortgage Amount
$1,079,920
Land Transfer Taxes$23,473
Legal Fees (Est.)
$
Total cash required for closing$294,953

Total Monthly Obligation

$6,375/mo
Mortgage $5,445
Monthly Loss $4,942
Principal$1,433
Interest$4,012
Property Tax$554
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.8%34
10-Year IRR
10.4%
Returns Index
18.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$61,368/yr
NOI
$44,079/yr
Net Cash Flow
-$1,772/mo
Cash Margin
-34.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
16.9/ 100

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

Comparables

Properties near 257 Delaware 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.