32 Davenport Road 2603, Toronto C02

$985,000
32 Davenport Road 2603

$985,000

New
2d
Condo ApartmentApartment

32 Davenport Road 2603, Toronto C02

Total Monthly Obligation $5,563

Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
2d
Score
15
Yield
4.5%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Condo Apartment
MLS® Number-C14104406
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$6,010 (2025)
Maintenance-$889.11/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARVEY KALLES REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Other, Concrete
Possession-90/TBA
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

Welcome to The Yorkville,an iconic boutique residence ideally positioned where Yorkville sophistication meets the natural beauty of Rosedale.This impeccably designed 2-bedroom plus den, 2-bathroom suite offers a seamless open-concept layout, elevated by soaring 10-foot ceilings, floor-to-ceiling windows, and an abundance of natural light. Thoughtfully crafted for both refined entertaining and comfortable everyday living, the well-proportioned den easily accommodates a small private office, catering perfectly to modern lifestyles.Enjoy two private balconies showcasing unobstructed, breathtaking views of the Rosedale Valley, creating a rare sense of tranquility in the heart of the city-an ideal backdrop for morning coffee or evening relaxation.The residence includes one parking space and one locker, offering exceptional convenience and additional storage.Residents benefit from an array of upscale amenities, including concierge service, a fully equipped fitness centre, and elegant lounge spaces-delivering a truly elevated living experience.Located just moments from Yorkville's world-class boutiques, fine dining, cafes, and transit, this is an exceptional opportunity to own in one of Toronto's most prestigious and sought-after enclaves. 856 sq.ft indoor + 128 sq.ft balconies + 984 sq.ft of living space

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

Closing Costs

Mortgage Amount
$788,000
Land Transfer Taxes$16,175
Legal Fees (Est.)
$
Total cash required for closing$214,675

Total Monthly Obligation

$5,563/mo
Mortgage $3,973
Monthly Loss $4,518
Principal$1,046
Interest$2,928
Property Tax$501
Condo Fees$889
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.7%0
5-Year IRR
5.8%13
10-Year IRR
7.4%
Returns Index
8.0/ 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
$44,268/yr
NOI
$20,762/yr
Net Cash Flow
-$2,243/mo
Cash Margin
-60.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.2/ 100

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

Comparables

Properties near 32 Davenport Road 2603

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.