816 Lansdowne Avenue 1014, Toronto W02

$389,000
816 Lansdowne Avenue 1014

$389,000

New
16d
Condo ApartmentApartment

816 Lansdowne Avenue 1014, Toronto W02

Total Monthly Obligation $2,338

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
16d
Score
22
Yield
6.4%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Condo Apartment
MLS® Number-W13872278
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,879.91 (2026)
Maintenance-$411.82/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible/Immed
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Big views, bright interiors and a neighbourhood that keeps getting better. Welcome to this thoughtfully updated 1-bedroom at Upside Down Condos, offering approximately 535 sq. ft. plus a generous balcony and wide east-facing city and downtown skyline views. Expansive windows fill the open-concept living and dining area with natural light, while the bedroom features a walkout to the balcony. The modern kitchen offers IKEA cabinetry, stainless steel appliances, a subway-tile backsplash, open shelving and a new countertop and sink (2025). The bathroom was also refreshed in 2025 with a new countertop and sink, with bedroom flooring updated in 2019. Ensuite laundry and building amenities including a gym, yoga studio, sauna, games room, party room and visitor parking make everyday living easy. Food Basics is practically next door, the Lansdowne bus is at your doorstep, and Lansdowne subway station, Bloor GO/UP Express, Bloordale's shops and restaurants, Geary Avenue and the West Toronto Railpath are all within easy reach. Even more is coming nearby: the new 89,500 sq. ft. Wallace Emerson Community Recreation Centre and revitalized park will bring pools, a full-size gym, running tracks, studios, skating and more. A smart, connected west-end home-with the view to prove it.

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

Closing Costs

Mortgage Amount
$311,200
Land Transfer Taxes$4,310
Legal Fees (Est.)
$
Total cash required for closing$83,610

Total Monthly Obligation

$2,338/mo
Mortgage $1,569
Monthly Loss $1,925
Principal$413
Interest$1,156
Property Tax$157
Condo Fees$412
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.5%39
10-Year IRR
11.1%
Returns Index
20.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$13,177/yr
Net Cash Flow
-$471/mo
Cash Margin
-22.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
32.9/ 100

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

Comparables

Properties near 816 Lansdowne Avenue 1014

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.