33 Majestic Drive N, South of Baseline to Knoxdale

$1,100,000
33 Majestic Drive N

$1,100,000

New
61d
DetachedBungalow

33 Majestic Drive N, South of Baseline to Knoxdale

Total Monthly Obligation $5,183

HausQ Valuation Report
Beds
6
Baths
4
Park
4
Sqft
700-1100
DOM
61d
Score
20
Yield
5.0%
Cash on Cash
-1.1%
Cap Rate
4.3%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Detached
MLS® Number-X13704860
Beds-6
Bathrooms-4
Size-700-1100 sqft
Lot Size-75 × 100 ft
Listed on site-Aug 23, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,454 (2025)
Parking-4 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-7606 - Manordale
Title-Residential Freehold

No agent assigned

Rare Legal Duplex in a Prime Location! Fully legal detached bungalow with two self-contained 3-bedroom units-perfect for investors or homeowners looking for extra income. Beautifully renovated with modern kitchens (quartz countertops), new flooring, fresh paint, full bathrooms, and separate laundry in each unit. Bright main floor and a spacious lower unit with large windows and lots of natural light. Amazing location just minutes from Algonquin College, steps to public transit, and close to Baseline & Hunt Club-high demand area for tenants! Double garage + parking for 4 cars. Potential income up to $6,000/month.

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

Closing Costs

Mortgage Amount
$880,000
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,183/mo
Mortgage $4,437
Monthly Loss $4,016
Principal$1,168
Interest$3,269
Property Tax$371
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.2%2
5-Year IRR
11.4%46
10-Year IRR
11.6%
Returns Index
24.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$55,344/yr
NOI
$40,856/yr
Net Cash Flow
-$1,032/mo
Cash Margin
-22.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
19.8/ 100

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

Comparables

Properties near 33 Majestic Drive 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.