32 Davenport Road 303, Toronto C02

$1,599,000
32 Davenport Road 303

$1,599,000

New
21d
Condo ApartmentApartment

32 Davenport Road 303, Toronto C02

Total Monthly Obligation $8,352

Bed+Den
3+1
Baths
2
Park
2
Sqft
900-999
DOM
21d
Score
13
Yield
2.6%
Cash on Cash
-15.8%
Cap Rate
1.2%
5Y IRR
3.3%
10Y IRR
5.2%
Property Type-Condo Apartment
MLS® Number-C13854852
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$7,405 (2025)
Maintenance-$1,085.48/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON BARRY COHEN HOMES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

Rarely Offered! This Exceptional Two-Bedroom-Plus-Den Suite Is Defined By Its Spectacular 1,116 Sq.Ft. Private Terrace-An Extraordinary Outdoor Space Rarely Found In Condominium Living. Offering Ample Room For Outdoor Dining, Entertaining, Lounging, And Gardening, The Terrace Serves As A True Extension Of The Home And Creates A Unique Indoor-Outdoor Lifestyle In The Heart Of The City. Inside, The Suite Features Generous Principal Rooms, High Ceilings, And A Thoughtfully Designed Layout. The Modern Kitchen Is Appointed With Premium Appliances, White Cabinetry, And A Breakfast Bar/Island, Seamlessly Connecting To The Open-Concept Living And Dining Area. Both Bedrooms Enjoy Direct Access To The Terrace, While The Primary Bedroom Features A 4-Piece Ensuite. A Versatile Den Provides Flexibility For A Home Office, Guest Room, Or Additional Living Space. The Suite Also Includes Two Parking Spaces. Ideally Situated Between Yorkville And Summerhill, And Just Steps From Some Of Toronto's Finest Restaurants, Cafes, Boutiques, And Everyday Amenities, This Residence Offers A Rare Combination Of Expansive Outdoor Living, Generous Interior Space, And An Exceptional Location.

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

Closing Costs

Mortgage Amount
$1,279,200
Land Transfer Taxes$28,455
Legal Fees (Est.)
$
Total cash required for closing$349,755

Total Monthly Obligation

$8,352/mo
Mortgage $6,450
Monthly Loss $6,655
Principal$1,697
Interest$4,753
Property Tax$617
Condo Fees$1,085
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.9%7
Cash-on-Cash
-18.4%0
5-Year IRR
1.4%4
10-Year IRR
4.1%
Returns Index
3.1/ 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
$41,172/yr
NOI
$14,224/yr
Net Cash Flow
-$5,265/mo
Cash Margin
-153.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.181
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
12.8/ 100

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

Comparables

Properties near 32 Davenport Road 303

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.