28 Blue Springs Road, Toronto W04

$899,000
28 Blue Springs Road

$899,000

New
9d
DetachedBungalow

28 Blue Springs Road, Toronto W04

Total Monthly Obligation $4,502

HausQ Valuation Report
Beds
4
Baths
2
Park
3
Sqft
1100-1500
DOM
9d
Score
19
Yield
5.1%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-W14030752
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-70.08 × 127.39 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$6,010 (2025)
Parking-5 - Attached
Basement-Finished with Walk-Out, Separate Entrance, Apartment
Heating-Forced Air (Gas)
Brokerage-PROPERTY.CA INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Brick
Roof-Other
Foundation-Concrete
Sewer-Sewer
Possession-Flexible/ASAP
Neighbourhood-Maple Leaf
Title-Residential Freehold

No agent assigned

Welcome to 28 Blue Springs Road, nestled in a beautiful and up-and-coming Toronto neighbourhood! Situated on a generously sized lot, this well-maintained home presents an exceptional opportunity for homeowners, investors, and multi-generational families alike. Cherished by the same owner throughout its lifetime, the home offers a functional main-floor layout featuring three spacious bedrooms, a kitchen, and a full bathroom. A separate entrance leads to a fully self-contained lower-level suite, complete with its own kitchen, full bathroom, bedroom, and living room. Ideal for generating additional rental income, accommodating extended family, or creating a comfortable in-law suite. With its versatile layout, income potential, and impressive lot size, this property offers endless possibilities to make it your own in a neighbourhood with exciting potential. Don't miss this opportunity to own a home with room to grow!

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,502/mo
Mortgage $3,626
Monthly Loss $3,548
Principal$954
Interest$2,672
Property Tax$501
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$46,224/yr
NOI
$31,092/yr
Net Cash Flow
-$1,035/mo
Cash Margin
-26.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7111
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
20.7/ 100

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

Comparables

Properties near 28 Blue Springs 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.