45 Dovercourt Road 310, Toronto C01

$859,900
45 Dovercourt Road 310

$859,900

New
4d
Condo ApartmentLoft

45 Dovercourt Road 310, Toronto C01

Total Monthly Obligation $4,821

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
800-899
DOM
4d
Score
16
Yield
4.6%
Cash on Cash
-8.3%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.5%
Property Type-Condo Apartment
MLS® Number-C14093140
Bed+Den-2+1
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 19, 2026
Style-Loft
Building Type-Condo Apartment
Taxes-$4,450.4 (2026)
Maintenance-$781.08/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PEOPLE`S CHOICE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Possession TBD
Neighbourhood-Niagara
Title-Residential Condo & Other

No agent assigned

Beautiful 1+1 loft in "Cabin," an ultra-hip boutique building with only 25 units at 45 Dovercourt Rd. This stylish suite has been thoughtfully upgraded throughout, with upgraded flooring and custom built-ins. Soaring ceilings and large windows fill the open-concept living space with natural light. The modern kitchen features integrated appliances and modern finishes. The spacious primary bedroom offers upgraded finishes, while the versatile den is ideal as a home office, guest bedroom or gym. Clear view of CN Tower. Parking / locker / balcony. Enjoy a quiet, tucked-away setting off the main streets, just a short walk to the best of Queen St W and King St W, the Drake and Gladstone Hotels, and the King and Queen streetcars. Pet-friendly building. Upgraded Wood walls and ceiling, Porcelain backsplash and upgrade vanity mirror in bathroom, Bedroom ceiling fan, Additional potlights, Natural Gas line for BBQ installed on balcony, upgraded Blinds, Ceiling fixture in living room, Home theatre hidden wiring for Projector. Boutique loft living in one of Toronto's most vibrant neighbourhoods.

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

Closing Costs

Mortgage Amount
$687,920
Land Transfer Taxes$13,673
Legal Fees (Est.)
$
Total cash required for closing$187,153

Total Monthly Obligation

$4,821/mo
Mortgage $3,469
Monthly Loss $3,908
Principal$913
Interest$2,556
Property Tax$371
Condo Fees$781
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.3%15
10-Year IRR
7.9%
Returns Index
9.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$39,684/yr
NOI
$19,492/yr
Net Cash Flow
-$1,844/mo
Cash Margin
-55.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.8/ 100

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

Comparables

Properties near 45 Dovercourt Road 310

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.