236 Woodroffe Avenue, Woodroffe

$1,250,000
236 Woodroffe Avenue

$1,250,000

New
56d
Semi-Detached 2-Storey

236 Woodroffe Avenue, Woodroffe

Total Monthly Obligation $5,675

Beds
5
Baths
4
Park
1
Sqft
2000-2500
DOM
56d
Score
18
Yield
4.3%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.3%
Property Type-Semi-Detached
MLS® Number-X13724792
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-32.58 × 86 ft
Listed on site-Aug 28, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-0-5
Taxes-$3,094 (2025)
Parking-1 - None
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-120
Neighbourhood-6002 - Woodroffe
Title-Residential Freehold

No agent assigned

Rare 3,000 sq. ft. legal duplex in a semi-detached home, offering an exceptional opportunity for multi-generational living or investment. This property provides substantial space, low-maintenance features, and strong income potential, with both units currently rented on a month-to-month basis. Tenants pay their own utilities. Unit A - 2,000 sq. ft. (Owner's Unit) Four spacious bedrooms and three bathrooms, including a modern en-suite and an updated family bath Convenient second-floor laundry room. Open-concept main floor with excellent flow for everyday living. Low-maintenance landscaping and a long concrete driveway providing ample parking. Unit B - 1,000 sq. ft. (Secondary Suite) Bright one-bedroom unit with a den. Large windows providing abundant natural light. Well-designed layout ideal for a single occupant or couple. Additional Details; Both units are currently rented month-to-month. Showings require 24 hours' notice. Available showing times: Wednesdays 6-8 PM and Saturdays 1-3 PM. Prime location close to amenities, transit, and community services. Some of the pictures are virtually staged.

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

Closing Costs

Mortgage Amount
$1,000,000
Land Transfer Taxes$21,475
Legal Fees (Est.)
$
Total cash required for closing$272,975

Total Monthly Obligation

$5,675/mo
Mortgage $5,042
Monthly Loss $4,348
Principal$1,327
Interest$3,715
Property Tax$258
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.7%33
10-Year IRR
10.2%
Returns Index
17.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$53,436/yr
NOI
$40,498/yr
Net Cash Flow
-$1,667/mo
Cash Margin
-37.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
17.7/ 100

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

Comparables

Properties near 236 Woodroffe 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.