55 Willingdon Road, Rockcliffe Park

$4,488,000
55 Willingdon Road

$4,488,000

New
22d
DetachedBungalow

55 Willingdon Road, Rockcliffe Park

Total Monthly Obligation $21,688

Beds
5
Baths
5
Park
4
Sqft
5000 +
DOM
22d
Score
13
Yield
2.5%
Cash on Cash
-14.2%
Cap Rate
1.5%
5Y IRR
4.5%
10Y IRR
6.1%
Property Type-Detached
MLS® Number-X13857452
Beds-5
Bathrooms-5
Size-5000 + sqft
Lot Size-174 × 114.84 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Taxes-$38,516.34 (2025)
Parking-7 - Attached
Basement-Finished, Finished with Walk-Out, Walk-Out, Full
Heating-Radiant (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Indoor
Facing-North
Exterior-Brick
Roof-Membrane
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-3201 - Rockcliffe
Title-Residential Freehold

No agent assigned

Discover the beauty of Rockcliffe: prestige, community spirit, proximity to family necessities and pride of place make this an exceptional address to call home. This well-placed mid-century stunner offers an exceptional design with open flow, plenty of natural light through floor to ceiling windows. Wrap around terrace, walk out lower level with full sized indoor salt water pool, home gym, and nanny-suite. Cathedral ceilings throughout and luxury finishes for a perfectly 21st century ready home with a nod to mid-century touches. Don't wait - make an appointment today! **EXTRAS** Miele Steam Oven, Miele Built/In Espresso Machine, Miele Warming Oven/drawer, 4 Sub Zero Refrigerator Drawers, Wine Fridge, Garburator

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

Closing Costs

Mortgage Amount
$3,590,400
Land Transfer Taxes$98,675
Legal Fees (Est.)
$
Total cash required for closing$997,775

Total Monthly Obligation

$21,688/mo
Mortgage $18,103
Monthly Loss $16,924
Principal$4,764
Interest$13,339
Property Tax$3,210
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.3%9
Cash-on-Cash
-16.5%0
5-Year IRR
2.7%6
10-Year IRR
5.0%
Returns Index
4.1/ 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
$112,200/yr
NOI
$57,964/yr
Net Cash Flow
-$13,273/mo
Cash Margin
-142.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.272
LTV Ratio
80.0%18
Vacancy Buffer
0.5 mo12
Risk Index
10.6/ 100

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

Comparables

Properties near 55 Willingdon 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.