27 Verbena Avenue, Toronto W01

$2,150,000
27 Verbena Avenue

$2,150,000

New
4d
Detached1 1/2 Storey

27 Verbena Avenue, Toronto W01

Total Monthly Obligation $9,863

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
4d
Score
15
Yield
3.6%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-W14094974
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-39 × 100 ft
Listed on site-Oct 19, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-51-99
Taxes-$9,783.21 (2026)
Parking-2 - None
Basement-Full, Walk-Out
Heating-Radiant (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Living Room, Wood, Natural Gas, Family Room
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-TBD
Neighbourhood-High Park-Swansea
Title-Residential Freehold

No agent assigned

Bloor West Village Beauty! A rare 3+1 bedroom 1930s home offering remarkable space and flexibility on an impressive 39-ft-wide lot. Beautifully preserved original details blend with a generous floor plan offering 2,075 sq. ft. above grade plus an additional 1,135 sq. ft. lower level. A gracious entrance opens to an expansive living room with working fireplace, hardwood floors and leaded-glass bay window. The dining room features original wainscotting and in a charming nod to the home's heritage, the original swing door to the kitchen, while French doors open to the family room. The exceptional main floor also offers a bedroom, washroom and separate den, providing flexibility for guests, working from home or convenient one-level living. The updated kitchen walks out to a deck and lush private garden. Upstairs, two exceptionally spacious bedrooms feature charming curved ceilings, generous closets and a 4-piece bath. The surprise is downstairs: a high-ceilinged 1,135 sq. ft. lower level with a substantial living area, fireplace, bedroom, washroom and separate entrance directly to the garden and sheltered patio. Ideal for a nanny suite, guest retreat, extended family or fabulous entertainment space. With 3+1 bedrooms, 3 washrooms, 2 fireplaces, 2-car parking and over 3,200 sq. ft. of total living space, this is a wonderful alternative to condo living or a character-filled family home with room to grow. Set in Swansea, loved for its strong sense of community and family-friendly lifestyle, steps to Jane Subway, Bloor West Village shops, restaurants, schools, parks and green space.

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

Closing Costs

Mortgage Amount
$1,720,000
Land Transfer Taxes$40,225
Legal Fees (Est.)
$
Total cash required for closing$471,725

Total Monthly Obligation

$9,863/mo
Mortgage $8,673
Monthly Loss $7,581
Principal$2,282
Interest$6,390
Property Tax$815
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.8/ 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
$76,596/yr
NOI
$54,653/yr
Net Cash Flow
-$4,118/mo
Cash Margin
-64.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
13.4/ 100

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

Comparables

Properties near 27 Verbena 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.