812 Lansdowne Avenue 901, Toronto W02

$449,500
812 Lansdowne Avenue 901

$449,500

New
22d
Condo ApartmentApartment

812 Lansdowne Avenue 901, Toronto W02

Total Monthly Obligation $2,718

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
22d
Score
19
Yield
5.5%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Apartment
MLS® Number-W13847816
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,157 (2025)
Maintenance-$525/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KIC REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate/TBA
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Lovely, large open concept one-bedroom condo in Davenport - recently described as one of the coolest neighbourhoods in the world!. Stunning, unobstructed skyline view plus wide open-concept layout make this a winner. It has a great balcony. dark laminate floors along with granite countertops, stainless steel appliances and ensuite laundry. Add the fact that it's steps to the subway, there's Grocery, Shoppers and Dollarama within 100 metres and you have a real hidden gem. Included parking AND locker mean no compromise and excellent value for money.

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

Closing Costs

Mortgage Amount
$359,600
Land Transfer Taxes$5,465
Legal Fees (Est.)
$
Total cash required for closing$96,865

Total Monthly Obligation

$2,718/mo
Mortgage $1,813
Monthly Loss $2,241
Principal$477
Interest$1,336
Property Tax$180
Condo Fees$525
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.5%21
10-Year IRR
8.8%
Returns Index
11.5/ 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
$24,888/yr
NOI
$11,542/yr
Net Cash Flow
-$851/mo
Cash Margin
-41.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo61
Risk Index
28.1/ 100

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

Comparables

Properties near 812 Lansdowne Avenue 901

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.