30 Benway Drive, Toronto W10

$825,000
30 Benway Drive

$825,000

New
9d
DetachedBungalow

30 Benway Drive, Toronto W10

Total Monthly Obligation $4,022

Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
9d
Score
17
Yield
3.9%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-W14030930
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-53.06 × 99.6 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,834 (2026)
Parking-2 - None
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SUPREME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Rexdale-Kipling
Title-Residential Freehold

No agent assigned

Detached 3-bedroom bungalow in the established Rexdale neighbourhood, offering an excellent opportunity for first-time buyers, investors, or those looking to add their personal touch. The functional layout features bright principal rooms and comfortable living spaces with plenty of potential to update and customize over time. Situated on a generous lot, the property offers ample outdoor space for gardening, entertaining, or future possibilities, subject to applicable approvals. Conveniently located close to schools, parks, shopping, public transit, major highways, and Pearson International Airport, this home provides easy access to everyday amenities and commuter routes. A great opportunity to own a detached home in a well-established Etobicoke community.

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

Closing Costs

Mortgage Amount
$660,000
Land Transfer Taxes$12,975
Legal Fees (Est.)
$
Total cash required for closing$179,475

Total Monthly Obligation

$4,022/mo
Mortgage $3,328
Monthly Loss $3,147
Principal$876
Interest$2,452
Property Tax$320
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$32,472/yr
NOI
$20,891/yr
Net Cash Flow
-$1,587/mo
Cash Margin
-58.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.6/ 100

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

Comparables

Properties near 30 Benway Drive

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.