18 Dolan Gate, Toronto C15

$1,688,000
18 Dolan Gate

$1,688,000

New
20d
Detached2-Storey

18 Dolan Gate, Toronto C15

Total Monthly Obligation $7,778

Beds
7
Baths
5
Park
4
Sqft
2000-2500
DOM
20d
Score
15
Yield
3.4%
Cash on Cash
-8.5%
Cap Rate
2.7%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Detached
MLS® Number-C13859464
Beds-7
Bathrooms-5
Size-2000-2500 sqft
Lot Size-52.5 × 120 ft
Listed on site-Oct 3, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$7,128.32 (2026)
Parking-6 - Attached
Basement-Walk-Up, Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE NEW WORLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick Front
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-Don Valley Village
Title-Residential Freehold

No agent assigned

Lovingly Maintained 4-Bedroom Home Featuring A Spacious, Modern Renovated Kitchen, New Flooring, and New Wrought Iron Railings. The Inviting Centre-Hall Layout Offers A Bright, Functional Flow With A Large Chef Kitchen And Pot Lights Throughout. Enjoy The Professionally Landscaped, Fully Fenced South-Facing Backyard, Complete With New Interlocking And A Covered Patio - Perfect For Entertaining Or Relaxing Outdoors.The Finished Basement Is The Complete Package: It Features A Separate Entrance, 3 Bedrooms, 2 Bathrooms, And A Kitchen, Offering Excellent Potential For Extended Family, Guests, Or Additional Living Space. Ideally Located Within Walking Distance Of A Water Park, Bellbury Tennis Club, Community Centres, Parks, Schools, And The Subway Station. Conveniently Close To North York General Hospital, Fairview Mall, And A Wide Variety Of Shopping And Amenities. Just Steps From The Brand-New Divine Mercy Catholic School And Surrounded By Other Highly Regarded Schools. With Easy Access To Highway 401, Don Valley Parkway, 404, And 407, This Home Offers An Excellent Location For Commuters Travelling Throughout The GTA.

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

Closing Costs

Mortgage Amount
$1,350,400
Land Transfer Taxes$30,235
Legal Fees (Est.)
$
Total cash required for closing$369,335

Total Monthly Obligation

$7,778/mo
Mortgage $6,809
Monthly Loss $5,986
Principal$1,792
Interest$5,017
Property Tax$594
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.4%16
10-Year IRR
7.7%
Returns Index
9.2/ 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
$56,700/yr
NOI
$39,402/yr
Net Cash Flow
-$3,525/mo
Cash Margin
-74.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo20
Risk Index
14.1/ 100

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

Comparables

Properties near 18 Dolan Gate

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.