451 Westmoreland Avenue N, Toronto W02

$1,399,999
451 Westmoreland Avenue N

$1,399,999

New
3d
Semi-Detached 2-Storey

451 Westmoreland Avenue N, Toronto W02

Total Monthly Obligation $6,504

Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
3d
Score
16
Yield
3.7%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Semi-Detached
MLS® Number-W14100084
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-19.5 ft (front)
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$5,785.52 (2026)
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE MEADOWTOWNE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBA
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Freehold

No agent assigned

Welcome home! This beautiful family home can't wait to invite you in at the end of a long day. Step inside and soak in the bright open concept living and dining room. The kitchen offers plenty of space for you to cook up a storm or enjoy takeout with your loved ones. Upstairs you'll find three bedrooms that provide enough space for comfortable everyday living. The finished basement adds versatility with a generous recreation room and an additional bedroom that features its own ensuite. You'll find many amenities nearby, including schools, restaurants, transit/GO, shops, parks, Yorkville, University of Toronto and more. A wonderful opportunity to make this home your own!

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

Closing Costs

Mortgage Amount
$1,119,999
Land Transfer Taxes$24,475
Legal Fees (Est.)
$
Total cash required for closing$305,975

Total Monthly Obligation

$6,504/mo
Mortgage $5,647
Monthly Loss $5,018
Principal$1,486
Interest$4,161
Property Tax$482
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.4%20
10-Year IRR
8.5%
Returns Index
11.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$51,960/yr
NOI
$36,478/yr
Net Cash Flow
-$2,607/mo
Cash Margin
-60.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.6/ 100

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

Comparables

Properties near 451 Westmoreland Avenue N

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.