31 Laburnham Avenue, Toronto W06

$999,999
31 Laburnham Avenue

$999,999

New
8d
Detached2-Storey

31 Laburnham Avenue, Toronto W06

Total Monthly Obligation $4,832

Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
8d
Score
19
Yield
4.8%
Cash on Cash
-2.6%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-W14083052
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-31.25 × 125 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$5,079.6 (2026)
Parking-5 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Long Branch
Title-Residential Freehold

No agent assigned

Exceptional Opportunity in Sought-After Long Branch, South Etobicoke. Unlock the potential of this detached two-storey home, offering approximately 1,442 sq. ft. of living space on a 31.25 x 125 ft. lot, nestled on a quiet residential street right by Laburnham Park. Featuring a 3+1 bedroom layout, three bathrooms; this property presents an outstanding opportunity for renovators, builders, investors, or end-users looking to create their dream home in a highly desirable waterfront community. Whether you envision a complete renovation, a custom-built residence, or a strategic long-term investment, the possibilities are endless. Ideally located just minutes from Lake Ontario, waterfront parks and scenic trails, Long Branch GO Station, Humber Polytechnic, schools, shopping, restaurants, and major highways, this property combines an attractive location with exceptional future potential.A rare opportunity to secure a premium lot in one of South Etobicoke's sought-after and evolving communities. Bring your vision and unlock the potential of this outstanding property!

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

Closing Costs

Mortgage Amount
$799,999
Land Transfer Taxes$16,475
Legal Fees (Est.)
$
Total cash required for closing$217,975

Total Monthly Obligation

$4,832/mo
Mortgage $4,034
Monthly Loss $3,771
Principal$1,061
Interest$2,972
Property Tax$423
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.3%37
10-Year IRR
10.7%
Returns Index
19.7/ 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
$48,288/yr
NOI
$33,880/yr
Net Cash Flow
-$1,210/mo
Cash Margin
-30.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.7/ 100

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

Comparables

Properties near 31 Laburnham 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.