31 Jodphur Avenue, Toronto W05

$1,598,088
31 Jodphur Avenue

$1,598,088

New
14d
Detached2-Storey

31 Jodphur Avenue, Toronto W05

Total Monthly Obligation $7,307

Beds
6
Baths
4
Park
6
Sqft
2500-3000
DOM
14d
Score
27
Yield
6.2%
Cash on Cash
4.3%
Cap Rate
5.5%
5Y IRR
19.0%
10Y IRR
17.5%
Property Type-Detached
MLS® Number-W13882980
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-50 × 120 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$5,823.89 (2026)
Parking-7 - Carport
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE IGNITE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Concrete
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Humberlea-Pelmo Park W5
Title-Residential Freehold

No agent assigned

Magnificent Custom Home, Sparing No Expense in Craftsmanship, Quality & Attention to Detail. Approx. 3,600 Sq. Ft. of Finished Living Space. Thoughtfully Designed Open-Concept Layout Featuring 9-Ft Ceilings on Main & 2nd Floors, Elegant Porcelain & Premium Plank Flooring, Smooth Ceilings Throughout, Contemporary Kitchen with Stainless Steel Appliances & Quartz Counters, Poplar Baseboards & Casings, LED Pot Lights, and a Stunning Contemporary Oak Staircase with Cast-Iron Spindles. Crown Mouldings & Refined Finishes Throughout. Luxurious Primary Suite with a Chic Ensuite Featuring a Large Glass-Enclosed Shower & Freestanding Soaker Tub. A Truly Exceptional Home Where Modern Design, Functionality & Quality Come Together.

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

Closing Costs

Mortgage Amount
$1,278,470
Land Transfer Taxes$28,437
Legal Fees (Est.)
$
Total cash required for closing$349,555

Total Monthly Obligation

$7,307/mo
Mortgage $6,446
Monthly Loss $5,610
Principal$1,696
Interest$4,750
Property Tax$485
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%37
Cash-on-Cash
0.3%8
5-Year IRR
15.8%76
10-Year IRR
15.1%
Returns Index
40.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$98,400/yr
NOI
$78,236/yr
Net Cash Flow
$73/mo
Cash Margin
0.9%6
Cash Flow Index
5.6/ 100
Risk Profile
Weight: 20%
DSCR
1.0128
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
22.1/ 100

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

Comparables

Properties near 31 Jodphur 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.