32 Davenport Road 401, Toronto C02

$720,000
32 Davenport Road 401

$720,000

New
25d
Condo ApartmentApartment

32 Davenport Road 401, Toronto C02

Total Monthly Obligation $4,331

Beds
2
Baths
2
Park
0
Sqft
800-899
DOM
25d
Score
18
Yield
5.8%
Cash on Cash
-4.8%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-C13835756
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,271.43 (2026)
Maintenance-$787.22/mo
Locker-Owned
Parking-Underground
Basement-Other
Heating-Forced Air (Gas)
Brokerage-THE AGENCY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Aluminum Siding, Other
Possession-Flexible
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

Welcome to The Yorkville Condominiums at 32 Davenport, ideally located in the heart of Bloor-Yorkville. This bright and spacious 2-bedroom, 2-bathroom suite offers approximately 800 sq. ft. of interior living space plus an impressive 182 sq. ft. balcony. A wider floor plan sets this suite apart from the more typical long and narrow layouts in the building, creating a comfortable and functional living space with excellent natural light throughout. Enjoy a quiet west-facing exposure with beautiful afternoon light, floor-to-ceiling windows, 9-foot ceilings and quality roller blinds throughout. The open-concept kitchen features quartz countertops and Miele appliances. The primary bedroom offers custom built-in storage, providing excellent additional functionality. The living and dining areas extend naturally to the oversized balcony, creating a fantastic outdoor space in the heart of the city. Residents enjoy an excellent selection of building amenities, including a hot tub, steam room, yoga studio, fitness room, party room and rooftop terrace with BBQs. Steps to the shops, restaurants and cafes of Bloor-Yorkville, Ramsden Park, transit and everything downtown Toronto has to offer. Includes one storage locker.

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

Closing Costs

Mortgage Amount
$576,000
Land Transfer Taxes$10,875
Legal Fees (Est.)
$
Total cash required for closing$156,375

Total Monthly Obligation

$4,331/mo
Mortgage $2,904
Monthly Loss $3,567
Principal$764
Interest$2,140
Property Tax$439
Condo Fees$787
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.6%27
10-Year IRR
9.7%
Returns Index
14.5/ 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
$42,096/yr
NOI
$20,768/yr
Net Cash Flow
-$1,174/mo
Cash Margin
-33.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.0/ 100

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

Comparables

Properties near 32 Davenport Road 401

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.