147 Dovercourt Road, Toronto C01

$1,800,000
147 Dovercourt Road

$1,800,000

Price Change
25d
Semi-Detached 2-Storey

147 Dovercourt Road, Toronto C01

Total Monthly Obligation $8,326

Beds
5
Baths
3
Park
1
Sqft
1500-2000
DOM
25d
Score
15
Yield
3.5%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Semi-Detached
MLS® Number-C13834706
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-22.58 × 129.71 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$8,286.96 (2026)
Parking-3 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle, Flat, Asphalt Rolled
Foundation-Concrete Block, Unknown
Sewer-Sewer
Possession-TBA
Neighbourhood-Trinity-Bellwoods
Title-Residential Freehold

No agent assigned

Offered For Sale For The First Time In Decades. One Family Has Called It Home For Many Years - You Can Still Feel It In The Grape Vines That Climb The Rear Yard Each Summer, In A House That Has Quietly Watched Trinity-Bellwoods Grow Up Around It. Built In 1885, This Semi-Detached Home Carries The Bones Of Its Era. Hardwood And Parquet Floors, A Bay Window Catching The Afternoon Light. Four Bedrooms, A Study, And Three Bathrooms Unfold Across Two Storeys And A Finished, Tiled Lower Level, With A Third Kitchen Upstairs And Separate Entrance.Out Back, A Deep Lot Runs To A Detached Two-Car Garage On The Laneway - A Certified Laneway Feasibility Letter Confirms The Site Qualifies Under Toronto's Changing Lanes Program For A Laneway House Up To 1,455 Sq Ft Over Two Storeys. Steps From Trinity Bellwoods Park And Its Summer Art Crawl, With Pizzeria Badiali Right Around The Corner. A Short Walk To The Boutiques, Galleries, And Restaurants Of Queen West And The Ossington Strip. One Of Toronto's Most Walkable, Most Storied West-End Pockets, With The Kind Of Streetscape People Move Here To Keep. 4 Bed / 3 Bath | Approx. 1,792 Sq Ft Above Grade (Per MPAC) | Lot 22.58 X 129.71 Ft With Rear Laneway Access | Detached 2-Car Garage | New Electrical Panel | Furnace (2020) And A/C (2021) | Major Transit Station Area | Zoning Permits Multiplex Conversion. Property Being Sold As-Is.

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

Closing Costs

Mortgage Amount
$1,440,000
Land Transfer Taxes$32,475
Legal Fees (Est.)
$
Total cash required for closing$393,975

Total Monthly Obligation

$8,326/mo
Mortgage $7,261
Monthly Loss $6,416
Principal$1,911
Interest$5,350
Property Tax$691
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$62,568/yr
NOI
$43,524/yr
Net Cash Flow
-$3,634/mo
Cash Margin
-69.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
13.9/ 100

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

Comparables

Properties near 147 Dovercourt 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.