52A Rockcliffe Boulevard, Toronto W03

$999,000
52A Rockcliffe Boulevard

$999,000

New
8d
Detached2-Storey

52A Rockcliffe Boulevard, Toronto W03

Total Monthly Obligation $4,699

Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
8d
Score
15
Yield
3.1%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-W14088482
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-27.04 × 111.9 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,529 (2026)
Parking-2 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-None
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-tbd
Neighbourhood-Rockcliffe-Smythe
Title-Residential Freehold

No agent assigned

Welcome to 52A Rockcliffe Boulevard! Recently renovated, this charming 2-storey detached home in Toronto's desirable Rockcliffe-Smythe community is an ideal opportunity for families seeking comfortable living with additional income potential. Featuring 3 bedrooms, separate living and dining rooms, an eat-in kitchen, and a functional layout, the home offers plenty of space for everyday living. The finished basement features a separate private side entrance, a dedicated parking spot, and rental income of $1,500/month plus expenses-an excellent way to help offset homeownership costs. Alternatively, investors can benefit from the upper unit's rental income of $2,395/month plus expenses. Enjoy a beautiful private backyard with a deck, a detached 2-car garage, and 2 additional outdoor parking spaces. Conveniently located near parks, schools, everyday amenities, and public transit, including Mount Dennis Station on the Eglinton Crosstown LRT within walking distance and Runnymede subway station less than a 10-minute bus ride away. A fantastic opportunity for homeowners and investors alike!

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,699/mo
Mortgage $4,030
Monthly Loss $3,638
Principal$1,060
Interest$2,969
Property Tax$294
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.2%12
10-Year IRR
6.9%
Returns Index
7.2/ 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
$31,272/yr
NOI
$20,116/yr
Net Cash Flow
-$2,353/mo
Cash Margin
-90.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.0/ 100

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

Comparables

Properties near 52A Rockcliffe Boulevard

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.