2639R Dundas Street W 3, Toronto W02

$1,695,000
2639R Dundas Street W 3

$1,695,000

New
16d
Condo Townhouse3-Storey

2639R Dundas Street W 3, Toronto W02

Total Monthly Obligation $7,391

Beds
3
Baths
4
Park
1
Sqft
2500-2749
DOM
16d
Score
22
Yield
5.3%
Cash on Cash
1.1%
Cap Rate
4.8%
5Y IRR
16.4%
10Y IRR
15.3%
Property Type-Condo Townhouse
MLS® Number-W13873782
Beds-3
Bathrooms-4
Size-2500-2749 sqft
Listed on site-Oct 7, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-New
Maintenance-$354.1/mo
Locker-None
Parking-1 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stucco (Plaster)
Possession-TBA/Immed
Neighbourhood-Junction Area
Title-Residential Condo & Other

No agent assigned

Welcome to 2639R Dundas St Unit 3, The LAST Unit Remaining Unit In This Exclusive Complex of ONLY 4 UNITS. Newly built 2600 Sq Ft sophisticated luxury townhouse tucked just behind Dundas on a private lot. Features 356 Sq Ft roof top patio with skyline/CN tower views, a private backyard and a glass balcony off the kitchen to enjoy the outdoors. Refined craftsmanship and superior high-end finishes throughout sure to impress, featuring an open floor plan, sleek custom made 15 ft kitchen 9x3 ft quartz island with waterfall feature , floor to ceiling windows in the living and Primary Bedroom, Airy bright family room with large window overlooks yard with mature tree. Master bedroom retreat with floor to ceiling windows, 12x5 walk-in closet seller will install custom built in cabinets, Spa like bath features deep whirlpool tub, glass shower with waterfall, and heated floors. Bedrooms 2&3 both have double built in closets and share a 4-pc bath. Features 12 feet ceilings on main, 10 feet on second, and 9 feet on third. Skylight over staircase brings natural light to all levels. Welcoming foyer with 6x4 ceramic tiles with heated floors, access to a 220 sq foot garage. Impressive ground level recreation room with12 foot ceilings, 3pc bath, with direct access to private backyard, this room would also suit a home office, gym or nanny suite. These are just some of the exceptional features of this home. Prime Junction Located within a short walk to Bloor subway and GO Train line to Downtown or Airport, and just minutes to Roncesvalles Village, High Park, and Bloor West Village shops, restaurants and great school district. Truly unique opportunity and great value that's almost impossible to find. Your opportunity awaits to purchase this last remaining unit.

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

Closing Costs

Mortgage Amount
$1,356,000
Land Transfer Taxes$30,375
Legal Fees (Est.)
$
Total cash required for closing$370,875

Total Monthly Obligation

$7,391/mo
Mortgage $6,837
Monthly Loss $5,592
Principal$1,799
Interest$5,038
Condo Fees$354
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.3%4
5-Year IRR
13.7%62
10-Year IRR
13.4%
Returns Index
32.8/ 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
$89,196/yr
NOI
$73,627/yr
Net Cash Flow
-$702/mo
Cash Margin
-9.4%1
Cash Flow Index
0.7/ 100
Risk Profile
Weight: 20%
DSCR
0.9020
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
19.4/ 100

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

Comparables

Properties near 2639R Dundas Street W 3

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.