33 Dundalk Drive 20, Toronto E04

$699,000
33 Dundalk Drive 20

$699,000

New
8d
Condo Townhouse2-Storey

33 Dundalk Drive 20, Toronto E04

Total Monthly Obligation $3,627

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1200-1399
DOM
8d
Score
19
Yield
5.1%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Townhouse
MLS® Number-E14080530
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,785.34 (2026)
Maintenance-$375/mo
Locker-None
Parking-2 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Aluminum Siding, Brick
Possession-Immediate/TBA
Neighbourhood-Dorset Park
Title-Residential Condo & Other

No agent assigned

Recently Updated Bright & Spacious Condo Townhouse! Featuring soaring ceilings in the inviting living room, this home offers a bright and airy atmosphere. The finished basement provides additional versatile living space, while the private backyard is perfect for relaxing or entertaining. Ideally located just minutes from Scarborough Town Centre (STC) and the University of Toronto Scarborough (UTSC), with easy access to Hwy 401, public transit, supermarkets, and shopping. Complete with a garage and additional parking, this home is an excellent opportunity for first-time buyers, growing families, and investors alike. Enjoy the perfect blend of comfort, convenience, and location!

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$3,627/mo
Mortgage $2,820
Monthly Loss $2,885
Principal$742
Interest$2,078
Property Tax$232
Condo Fees$375
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%33
10-Year IRR
10.3%
Returns Index
17.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$35,700/yr
NOI
$22,445/yr
Net Cash Flow
-$949/mo
Cash Margin
-31.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
23.3/ 100

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

Comparables

Properties near 33 Dundalk Drive 20

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.