21 McIntosh Avenue, Toronto W07

$995,000
21 McIntosh Avenue

$995,000

New
9d
DetachedBungalow

21 McIntosh Avenue, Toronto W07

Total Monthly Obligation $4,801

Beds
5
Baths
4
Park
6
Sqft
700-1100
DOM
9d
Score
18
Yield
4.6%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.3%
Property Type-Detached
MLS® Number-W14034438
Beds-5
Bathrooms-4
Size-700-1100 sqft
Lot Size-41.17 × 120.16 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,945.15 (2026)
Parking-7 - Detached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-Fexible
Neighbourhood-Stonegate-Queensway
Title-Residential Freehold

No agent assigned

Muskoka in the City! A rare urban retreat in the heart of Etobicoke. This beautifully renovated bungalow combines modern living, incredible versatility and exceptional income potential. The main level offers beautifully kitchen combined with the Dining area. Living room overlooks the front porch/deck and 3 bedrooms & 2 full baths, while the finished lower level features 2 additional bedrooms, 2 baths, a second kitchen, guest kitchenette & separate side entrance-perfect for extended family or flexible living arrangements. Walk out from the primary bedroom to a two-level deck overlooking a private backyard that opens directly onto expansive green space-your own peaceful escape without leaving the city. Parking for 6+ cars plus a detached 1 car garage. Mimico GO 2 km away, TTC is 3 minutes walk, Starbucks & Tim Hortons 1 km away, and Gardiner Expy is 3 minutes drive. Renovated, versatile and ideally connected-city living with a cottage-country feel!

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

Closing Costs

Mortgage Amount
$796,000
Land Transfer Taxes$16,375
Legal Fees (Est.)
$
Total cash required for closing$216,875

Total Monthly Obligation

$4,801/mo
Mortgage $4,014
Monthly Loss $3,744
Principal$1,056
Interest$2,957
Property Tax$412
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.8%1
5-Year IRR
9.4%32
10-Year IRR
10.1%
Returns Index
17.0/ 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
$45,444/yr
NOI
$31,454/yr
Net Cash Flow
-$1,392/mo
Cash Margin
-36.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.2/ 100

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

Comparables

Properties near 21 McIntosh 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.