280 Dundas Street W 1803, Toronto C01

$599,000
280 Dundas Street W 1803

$599,000

New
2d
Condo ApartmentApartment

280 Dundas Street W 1803, Toronto C01

Total Monthly Obligation $3,167

HausQ Valuation Report
Beds
2
Baths
2
Park
0
Sqft
600-699
DOM
2d
Score
22
Yield
5.9%
Cash on Cash
-0.5%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Condo Apartment
MLS® Number-C14103566
Beds-2
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Maintenance-$550.41/mo
Locker-None
Parking-None
Basement-None
Heating-Fan Coil (Gas)
Brokerage-T-ONE GROUP REALTY INC.,
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Brick
Possession-TBD
Neighbourhood-Kensington-Chinatown
Title-Residential Condo & Other

No agent assigned

Your Search ends Here!!! Welcome To Almost New Luxury CORNER Condos Located In The Heart of Downtown Toronto! BOTH bedrooms comes with Huge Windows. Best layout in the building. 9' ceilings , and floor-to-ceiling windows bringing in natural light and breathtaking city views. Juliette balcony for a sleek indoor-outdoor vibe. 2 bedroom , 2-bathroom layout with 611 sq ft of thoughtfully designed interior space and unobstructed views of the CN Tower from every room. Enjoy access to premium amenities including a rooftop terrace, fitness centre, party rooms, and a co-working spaceall designed to elevate your urban lifestyle. Nestled in a vibrant downtown neighbourhood, you're steps away from transit, restaurants, shops, and cultural landmarks.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,167/mo
Mortgage $2,416
Monthly Loss $2,531
Principal$636
Interest$1,780
Condo Fees$550
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-5.0%2
5-Year IRR
11.7%48
10-Year IRR
12.0%
Returns Index
25.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$35,100/yr
NOI
$22,585/yr
Net Cash Flow
-$534/mo
Cash Margin
-18.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
27.3/ 100

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

Comparables

Properties near 280 Dundas Street W 1803

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.