1 Dundee Drive, Toronto W05

$1,250,000
1 Dundee Drive

$1,250,000

New
18d
DetachedBungalow-Raised

1 Dundee Drive, Toronto W05

Total Monthly Obligation $5,778

Beds
5
Baths
2
Park
4
Sqft
1100-1500
DOM
18d
Score
16
Yield
3.8%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-W13864652
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-57 × 122 ft
Listed on site-Oct 5, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$4,336 (2025)
Parking-6 - Attached
Basement-Apartment, Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX OPTIMUM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-York University Heights
Title-Residential Freehold

No agent assigned

The 1 Dundee Drive Estate Residence. A rare estate styled corner property with unmatched depth, privacy, and architectural flexibility. Commanding a coveted 57 x 122 ft corner property facing the uninterrupted greens of Sentinel Park and a flood-lit baseball diamond, this residence offers a level of land value, natural light, and privacy that is almost never available within Toronto's urban grid. Mature evergreens, sculpted gardens, and multiple outdoor zones create a serene estate-like presence that feels worlds away from the city - yet moments from transit, York University, Downsview and Sentinel Park, nature trails and community amenities. Uniquely configured as a dual-residence estate, the home delivers exceptional versatility for multi-generational living, income generation, or lifestyle expansion. The ground-level above-grade residence is a fully independent 2-bedroom suite - bright, spacious, and thoughtfully designed with its own kitchen, dining area, 3-piece washroom, private laundry, and dedicated storage. With Toronto-approved STR eligibility, it functions seamlessly as a high-yield rental, Airbnb suite, or private in-law residence. The main floor estate residence offers three generous bedrooms, a large drawing-cum-dining room, a European-style kitchen, and a full 4-piece washroom. Its signature feature is the breathtaking huge three-sided glass solarium - a year-round destination room with 8-foot double-glass windows framing exceptional sunset views, an insulated European-style ceiling, and space for a kitchen garden, lounge, studio, or dining pavilion. The backyard is thoughtfully divided into two distinct outdoor environments: one for entertaining, the other for quiet retreat. For the lifestyle-driven buyer seeking rarity, flexibility, and architectural character, this is your new home. This is Number 1 Dundee Drive - Opportunities like this do not return.

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

Closing Costs

Mortgage Amount
$1,000,000
Land Transfer Taxes$21,475
Legal Fees (Est.)
$
Total cash required for closing$272,975

Total Monthly Obligation

$5,778/mo
Mortgage $5,042
Monthly Loss $4,452
Principal$1,327
Interest$3,715
Property Tax$361
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.9/ 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
$46,896/yr
NOI
$33,370/yr
Net Cash Flow
-$2,261/mo
Cash Margin
-57.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.6/ 100

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

Comparables

Properties near 1 Dundee Drive

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.