10 Burrows Road, Beacon Hill North - South and Area

$2,650,000
10 Burrows Road

$2,650,000

New
37d
Detached2-Storey

10 Burrows Road, Beacon Hill North - South and Area

Total Monthly Obligation $12,299

Beds
5
Baths
5
Park
3
Sqft
5000 +
DOM
37d
Score
13
Yield
2.0%
Cash on Cash
-15.3%
Cap Rate
1.3%
5Y IRR
3.7%
10Y IRR
5.5%
Property Type-Detached
MLS® Number-X13793452
Beds-5
Bathrooms-5
Size-5000 + sqft
Lot Size-126.78 × 108.98 ft
Listed on site-Sep 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$14,820.44 (2026)
Parking-5 - Attached
Basement-Full, Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-MARILYN WILSON DREAM PROPERTIES INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-Inground, Outdoor, Salt
Facing-South
Exterior-Stone, Wood
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-2101 - Rothwell Heights
Title-Residential Freehold

No agent assigned

Award-winning Rothwell Heights residence offers sophisticated living on a breathtaking 15,333-square-foot corner lot with all-day light. Spectacularly renovated in 2012 by Christopher Simmonds, the home is perfectly positioned to capture treed vistas and enjoys a private hedged and fenced backyard with a Gunite pool and beautifully terraced outdoor spaces. A portico opens to a private foyer and a dramatic main level defined by walnut floors, a great flow, and seamless connections to the private, treed lot. The dining room enjoys tranquil treed views and elegant evening lighting. The stunning open-concept kitchen and family room are framed by large picture windows overlooking the backyard and pool. The kitchen combines beauty and functionality with sycamore cabinetry, a substantial walnut island with seating for 10, quartz countertops, Miele and Wolf appliances, a coffee bar, walk-in pantry, and built-in desk area. Floor-to-ceiling windows and a Juliet balcony offer sensational backyard views. A built-in walnut banquette, solid walnut pocket door, and expansive living room with fireplace and garden views further enhance the main floor. A powder room, solarium, and mudroom with access to the double garage complete the level. A glass-enclosed study occupies a private landing between floors. Upstairs are four bedrooms, including a stunning primary suite overlooking the pool with a luxurious ensuite, heated floors, soaking tub, and walk-in closet. One secondary bedroom has its own ensuite, while two others share a full bath. The laundry room is also on this floor. The walkout lower level offers excellent flexibility with a bedroom, renovated bathroom, recreation room with fireplace, fitness room, sauna, and abundant storage. This remarkable home makes extraordinary use of light, privacy, and natural surroundings. One of Rothwell Heights' true Dream Properties.

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

Closing Costs

Mortgage Amount
$2,120,000
Land Transfer Taxes$52,725
Legal Fees (Est.)
$
Total cash required for closing$584,225

Total Monthly Obligation

$12,299/mo
Mortgage $10,689
Monthly Loss $9,487
Principal$2,813
Interest$7,876
Property Tax$1,235
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.0%8
Cash-on-Cash
-17.7%0
5-Year IRR
1.8%4
10-Year IRR
4.3%
Returns Index
3.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$51,996/yr
NOI
$27,476/yr
Net Cash Flow
-$8,400/mo
Cash Margin
-193.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.212
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo15
Risk Index
11.5/ 100

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

Comparables

Properties near 10 Burrows Road

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.