302 La Rose Avenue, Toronto W09

$1,425,000
302 La Rose Avenue

$1,425,000

New
7d
DetachedBungalow

302 La Rose Avenue, Toronto W09

Total Monthly Obligation $6,545

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
7d
Score
15
Yield
3.4%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-W14085694
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-46 × 122 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,067.47 (2025)
Parking-5 - Attached
Basement-Full, Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete, Concrete Block
Sewer-Sewer
Possession-60-90 Days
Neighbourhood-Willowridge-Martingrove-Richview
Title-Residential Freehold

No agent assigned

Meticulously maintained 3+1 - bedroom, 2-bathroom detached bungalow on 46 x 122 ft lot in sought-after Royal York Gardens. Bright, open-concept living and dining room featuring hardwood floors, crown moulding and a walkout to a covered deck. The family-size eat-in kitchen offers updated rich wood cabinetry, granite counters, stainless steel appliances, pot lights and heated floors. Three well-proportioned bedrooms with hardwood floors and a 4-piece bath complete the main level. The finished lower level has its own separate entrance and adds a spacious family room with a fireplace, a rec room, a 2-piece bath and a large laundry room (ample room for second kitchen), with second family room or large bedroom. workshop/furnace room. Ideal for extended family or possible duplex/income property? Outside, enjoy a covered entertaining deck overlooking a deep, private backyard with manicured gardens and new shed with concrete pad. Plus an attached garage and a double private drive. Steps to Richview Collegiate, Father Serra, parks, TTC and shopping. The belle of Royal York Gardens!

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

Closing Costs

Mortgage Amount
$1,140,000
Land Transfer Taxes$24,975
Legal Fees (Est.)
$
Total cash required for closing$311,475

Total Monthly Obligation

$6,545/mo
Mortgage $5,748
Monthly Loss $5,033
Principal$1,513
Interest$4,235
Property Tax$422
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.6%16
10-Year IRR
7.9%
Returns Index
9.6/ 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
$48,396/yr
NOI
$33,989/yr
Net Cash Flow
-$2,916/mo
Cash Margin
-72.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.3/ 100

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

Comparables

Properties near 302 La Rose 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.