1169 Dorval Avenue 78, Oakville

$1,029,900
1169 Dorval Avenue 78

$1,029,900

New
21d
Condo TownhouseBungalow

1169 Dorval Avenue 78, Oakville

Total Monthly Obligation $5,458

Beds
2
Baths
2
Park
2
Sqft
1200-1399
DOM
21d
Score
15
Yield
3.5%
Cash on Cash
-11.8%
Cap Rate
2.0%
5Y IRR
6.3%
10Y IRR
7.4%
Property Type-Condo Townhouse
MLS® Number-W13859402
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Condo Townhouse
Age-16-30
Taxes-$5,257.01 (2026)
Maintenance-$665.29/mo
Locker-None
Parking-4 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS EDGE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-1007 - GA Glen Abbey
Title-Residential Condo & Other

No agent assigned

Welcome to Arbour Lane in beautiful Glen Abbey, where effortless living meets elegant style in this highly sought after end unit bungalow with arare two car garage. Beautifully updated throughout, this home offers an inviting open concept kitchen and living area designed for botheveryday comfort and entertaining. Step through from the living room to your private balcony overlooking peaceful greenspace, the perfect spotto enjoy your morning coffee or unwind at the end of the day. The newer kitchen and flooring create a fresh, sophisticated feel, while thespectacular separate dining space is surrounded by windows that fill the room with natural light. A striking tray ceiling adds character and animpressive sense of space. The spacious primary bedroom is a peaceful retreat, complete with a walk in closet and private ensuite bath. Thebeautifully finished lower level offers even more exceptional living space, thoughtfully designed with a walkout to the backyard. A generousbedroom with ensuite privileges provides wonderful flexibility for guests or family, featuring a separate vanity and toilet area along with heatedfloors extending from the shower and bath area, making busy mornings feel a little more luxurious. Perfectly positioned in one of Oakville's mostdesirable communities, this home is just minutes from the QEW, Highway 403 and the GO Train, making commuting and getting around the GTAeasy and convenient. Enjoy an excellent walkable lifestyle close to shopping, dining and everyday amenities, with beautiful Glen Abbey Golf Clubjust a short stroll away. A wonderful opportunity to enjoy bungalow living, generous space, tranquil greenspace views and an exceptional Glen Abbey location.

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

Closing Costs

Mortgage Amount
$823,920
Land Transfer Taxes$17,073
Legal Fees (Est.)
$
Total cash required for closing$224,553

Total Monthly Obligation

$5,458/mo
Mortgage $4,154
Monthly Loss $4,365
Principal$1,093
Interest$3,061
Property Tax$438
Condo Fees$665
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.0%0
5-Year IRR
3.9%8
10-Year IRR
6.0%
Returns Index
5.4/ 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
$35,880/yr
NOI
$16,652/yr
Net Cash Flow
-$2,767/mo
Cash Margin
-92.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.1/ 100

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

Comparables

Properties near 1169 Dorval Avenue 78

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.