2128 Benjamin Avenue, McKellar Heights - Glabar Park and Area

$995,000
2128 Benjamin Avenue

$995,000

New
15d
DetachedBungalow

2128 Benjamin Avenue, McKellar Heights - Glabar Park and Area

Total Monthly Obligation $5,031

Beds
6
Baths
2
Park
2
Sqft
1500-2000
DOM
15d
Score
18
Yield
4.7%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.1%
10Y IRR
11.9%
Property Type-Detached
MLS® Number-X13877986
Beds-6
Bathrooms-2
Size-1500-2000 sqft
Lot Size-50 × 100 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$7,706 (2026)
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Wood
Pool-Inground, Salt, Outdoor
Facing-South
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate possession
Neighbourhood-5201 - McKellar Heights/Glabar Park
Title-Residential Freehold

No agent assigned

Beautiful space for the whole family-and a backyard made for summer. Located on a quiet, family-friendly street in sought-after Glabar Park, this spacious home offers the flexibility families need, with three bedrooms on the main level plus exceptional additional space downstairs.The main level is warm and inviting, with hardwood flooring, custom millwork, and three fireplaces adding character throughout. The generous living room is ideal for relaxing and gathering, while the dining area creates a welcoming space for family meals and entertaining. The primary bedroom features a versatile adjoining room that can easily become a home office, nursery, dressing room, or private retreat. Two additional bedrooms complete the main level. Downstairs, the finished lower level gives everyone room to spread out. A large family room with fireplace is joined by three additional rooms with oversized windows-perfect for guests, teenagers, a home office, gym, playroom, or hobbies. A 3-piece bathroom, bright laundry area, and abundant storage add even more everyday practicality. Summer fun starts right outside your door. Dive into the inground saltwater pool, spend sunny afternoons on the cedar deck, invite friends over for pool days, or gather with family under the mature trees. Whether swimming, entertaining, relaxing, or simply enjoying a beautiful summer evening at home, this private backyard has everything you need to make the most of summer. And the location makes family life easy. The neighbourhood park is just a few minutes walk away, with schools, public transit, shopping, and Westboro. A spacious Glabar Park home with room to grow, flexible living space, and a backyard designed for making memories.

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

Closing Costs

Mortgage Amount
$796,000
Land Transfer Taxes$16,375
Legal Fees (Est.)
$
Total cash required for closing$216,875

Total Monthly Obligation

$5,031/mo
Mortgage $4,014
Monthly Loss $3,975
Principal$1,056
Interest$2,957
Property Tax$642
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.5/ 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
$46,968/yr
NOI
$30,065/yr
Net Cash Flow
-$1,508/mo
Cash Margin
-38.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
18.4/ 100

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

Comparables

Properties near 2128 Benjamin 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.