99 Gosford Boulevard, Toronto W05

$750,000
99 Gosford Boulevard

$750,000

New
4d
Semi-Detached Bungalow-Raised

99 Gosford Boulevard, Toronto W05

Total Monthly Obligation $3,695

Beds
5
Baths
2
Park
2
Sqft
1100-1500
DOM
4d
Score
19
Yield
4.6%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Semi-Detached
MLS® Number-W14094724
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-30.86 × 114.73 ft
Listed on site-Oct 19, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Taxes-$3,537 (2025)
Parking-3 - Attached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-15-60 TBA
Neighbourhood-Black Creek
Title-Residential Freehold

No agent assigned

Great value for wise buyers. 1260sf 3 bedroom raised brick bungalow with income potential from separate entrance basement apartment. 1970's built, mostly original but well preserved. Main floor offers a large open concept Living dining room combination with a walkout to a large terrace/balcony. Hardwood floors under broadloom. Crown moldings and stucco ceilings of the time. Spacious family sized kitchen with plenty of cabinets and generous eating area. The lower level features a 2 bedroom basement apartment with ceramic floors throughout, large bright bedrooms with closets and windows. The combined Living room/kitchen features a walkout to the garden. Shared laundry in the basement for upper and lower.

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

Closing Costs

Mortgage Amount
$600,000
Land Transfer Taxes$11,475
Legal Fees (Est.)
$
Total cash required for closing$162,975

Total Monthly Obligation

$3,695/mo
Mortgage $3,025
Monthly Loss $2,899
Principal$796
Interest$2,229
Property Tax$295
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.2/ 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
$34,632/yr
NOI
$23,132/yr
Net Cash Flow
-$1,098/mo
Cash Margin
-38.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.8/ 100

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

Comparables

Properties near 99 Gosford 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.