18 Doncrest Road 11, Toronto E03

$1,350,000
18 Doncrest Road 11

$1,350,000

Price Change
43d
Condo Townhouse3-Storey

18 Doncrest Road 11, Toronto E03

Total Monthly Obligation $7,349

Bed+Den
3+1
Baths
3
Park
1
Sqft
1600-1799
DOM
43d
Score
16
Yield
4.9%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Townhouse
MLS® Number-E13767584
Bed+Den-3+1
Bathrooms-3
Size-1600-1799 sqft
Listed on site-Sep 10, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$6,399.37 (2026)
Maintenance-$1,170/mo
Locker-Ensuite
Parking-1 - Underground
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BOSLEY REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick
Possession-30 Days/TBA
Neighbourhood-Playter Estates-Danforth
Title-Residential Condo & Other

No agent assigned

If you have ever considered living in downtown Toronto, steps from everything the city offers, yet still want that leafy green setting to sooth your soul - this elegant townhouse may be exactly what you have been seeking for your next home. The absolute showstopper is the sunken living room with a two-story wall of windows overlooking the Don Valley ravine. This suite is the coveted end unit, giving you privacy, more light with a view onto a park on the south side and the ravine to the West. In the spring, summer & fall you only need to walk out to the spacious terrace to take full advantage of the lush setting. In the winter, whether hosting dinner in the dining room or curling up in the warmth of the wood burning fireplace, the vista is still there for you to enjoy. The unique layout of this townhome doesn't stop there. Courtesy of the main floor vaulted ceiling, the 2nd floor family room also overlooks the ravine. And then there's the stunning 3rd floor primary suite retreat with its own deck in the treetops, and a luxurious sunken tub to relax in at the end of the day. Finally, ticking all the boxes, is the renovated eat in kitchen, spacious second bedroom, main floor powder room, and underground parking & locker both with direct access to your Suite. What a great find in coveted Playter Estates! And you will be living just a 5-minute walk to Broadview subway station, The Danforth, and all the neighbourhood has to offer.

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

Closing Costs

Mortgage Amount
$1,080,000
Land Transfer Taxes$23,475
Legal Fees (Est.)
$
Total cash required for closing$294,975

Total Monthly Obligation

$7,349/mo
Mortgage $5,446
Monthly Loss $5,916
Principal$1,433
Interest$4,013
Property Tax$533
Condo Fees$1,170
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.6/ 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
$66,132/yr
NOI
$36,679/yr
Net Cash Flow
-$2,389/mo
Cash Margin
-43.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
14.9/ 100

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

Comparables

Properties near 18 Doncrest Road 11

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.