500 INDIAN Grove, Toronto W02

$1,490,000
500 INDIAN Grove

$1,490,000

New
8d
Att/Row/Townhouse3-Storey

500 INDIAN Grove, Toronto W02

Total Monthly Obligation $6,925

Beds
5
Baths
4
Park
1
Sqft
1500-2000
DOM
8d
Score
15
Yield
3.5%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Att/Row/Townhouse
MLS® Number-W14082320
Beds-5
Bathrooms-4
Size-1500-2000 sqft
Lot Size-16.75 × 88 ft
Listed on site-Oct 15, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$6,476 (2026)
Parking-1 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - SUMMIT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30-120 DAYS TBD
Neighbourhood-Junction Area
Title-Residential Freehold

No agent assigned

A Distinctive Junction Gem Filled With Character, Charm & History! Welcome to this exceptional corner-lot townhouse in the heart of Toronto's sought-after Junction neighbourhood. Blending vintage character with thoughtful updates, this spacious multi-level home is truly one-of-a-kind. The welcoming foyer features a beautiful exposed brick wall running along the left side of the home from the first through the third floor. The open-concept main floor offers a bright living room with hardwood floors and a brick-and-wood mantle, flowing seamlessly into the dining room. The fully renovated kitchen is the heart of the home and an entertainer's dream, featuring heated tile floors and a spectacular 80" x 92" Corian island with a built-in sink and under-counter cabinets. Abundant cabinetry, tiled backsplash, gas range, built-in microwave, second sink, pot lights and under-cabinet lighting complete this impressive space. A 2-piece powder room and practical mudroom with a washer/dryer, sink, additional fridge, EV charging and walkout to the deck and patio with a gas line are also featured on this floor. The second-floor family room is designed for entertaining. Featuring an impressive dry bar and walkout to a gorgeous private balcony. Also on this level is a 4th bedroom and a heated 4-piece bathroom with a bidet toilet. The third floor offers three additional bedrooms, including the primary, and a 3-piece bathroom. The finished basement provides excellent versatility with an in-law suite featuring a separate entrance, bedroom, kitchenette (NO STOVE), and 3-piece Bathroom. With a back porch, side porch, deck, patio and balcony, there is no shortage of indoor and outdoor spaces to enjoy. Embrace a true park-the-car-for-the-weekend lifestyle, surrounded by restaurants, cafés, bars, groceries, shops, schools, parks, and transit. A rare opportunity to own a character-filled family home offering space, versatility and an unbeatable walkable west-end lifestyle.

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

Closing Costs

Mortgage Amount
$1,192,000
Land Transfer Taxes$26,275
Legal Fees (Est.)
$
Total cash required for closing$325,775

Total Monthly Obligation

$6,925/mo
Mortgage $6,010
Monthly Loss $5,343
Principal$1,582
Interest$4,429
Property Tax$540
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$52,116/yr
NOI
$35,928/yr
Net Cash Flow
-$3,016/mo
Cash Margin
-69.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.9/ 100

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

Comparables

Properties near 500 INDIAN Grove

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.