287 Davenport Road 804, Toronto C02

$3,499,900
287 Davenport Road 804

$3,499,900

New
24d
Condo ApartmentApartment

287 Davenport Road 804, Toronto C02

Total Monthly Obligation $16,166

Beds
2
Baths
3
Park
2
Sqft
1600-1799
DOM
24d
Score
13
Yield
2.5%
Cash on Cash
-13.1%
Cap Rate
1.8%
5Y IRR
5.4%
10Y IRR
6.7%
Property Type-Condo Apartment
MLS® Number-C13847530
Beds-2
Bathrooms-3
Size-1600-1799 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$1,848.05/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SAGE REAL ESTATE LIMITED
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Stone
Possession-Late 2028
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

Welcome to The Bedford on the quiet side of Yorkville where construction is well underway and suite customization is still possible.. Designed for modern convenience and refined living, this 1,607 sq. ft. two-bedroom plus powder room suite on the 8th floor opens onto an expansive 230 sq. ft. terrace for quiet moments or entertaining outdoors. The open living and dining areas are filled with natural light, with wide plank flooring and 10' ceilings creating a sense of elegance and space. The primary suite is a luxurious retreat with a walk-in closet and a Studio Paolo Ferrari ensuite featuring his-and-her sinks, floating vanities, integrated storage, stone slab countertops, and a rain-style shower. The second bedroom also offers a private ensuite. A large laundry room complements the Studio Paolo Ferrari kitchen, designed with soft-close cabinetry, stone slab countertops and backsplash, and a six-piece Miele appliance package, seamlessly connecting to the open living spaces. Individually controlled HVAC for year-round comfort and effortless functionality. This suite captures sunlight, sophistication, and a lifestyle The Bedford is an intimate collection of only 57 residences, currently under construction in Toronto's Yorkville-Annex. Haussmann-inspired architecture by Audax that embodies the streets of Paris, interiors by Studio Paolo Ferrari. Visit www.thebedford.ca to book a private appointment. Renderings are for illustrative purposes only.

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

Closing Costs

Mortgage Amount
$2,799,920
Land Transfer Taxes$73,973
Legal Fees (Est.)
$
Total cash required for closing$775,453

Total Monthly Obligation

$16,166/mo
Mortgage $14,118
Monthly Loss $12,451
Principal$3,715
Interest$10,403
Condo Fees$1,848
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.5%10
Cash-on-Cash
-15.4%0
5-Year IRR
3.5%7
10-Year IRR
5.6%
Returns Index
4.9/ 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
$87,108/yr
NOI
$53,821/yr
Net Cash Flow
-$9,633/mo
Cash Margin
-132.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.322
LTV Ratio
80.0%18
Vacancy Buffer
0.6 mo13
Risk Index
11.1/ 100

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

Comparables

Properties near 287 Davenport Road 804

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.