812 Landsdowne Avenue 103, Toronto W02

$339,900
812 Landsdowne Avenue 103

$339,900

New
9d
Condo ApartmentApartment

812 Landsdowne Avenue 103, Toronto W02

Total Monthly Obligation $2,117

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
9d
Score
25
Yield
7.3%
Cash on Cash
1.9%
Cap Rate
5.0%
5Y IRR
17.1%
10Y IRR
15.9%
Property Type-Condo Apartment
MLS® Number-W14034140
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,726.45 (2026)
Maintenance-$401.75/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Brick
Possession-Before Dec 31
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Welcome First Time Buyers, downsizers & Investors, to Unit 103 at 812 Lansdowne Avenue, an inviting 1-bedroom condo featuring a functional layout that makes excellent use of space. Enjoy the convenience of a private balcony, perfect for relaxing or taking in the surrounding neighbourhood. This suite offers a peaceful living environment while keeping you close to everything the city has to offer. Just steps from Lansdowne subway station, TTC routes, the UP Express, shops, cafes, restaurants, grocery stores, Campbell Park, and the West Toronto Railpath, with easy access to The Junction and High Park. This pet-friendly building features an impressive selection of amenities, including a fitness centre, party room, billiards and games room, sauna, and a beautifully landscaped courtyard with BBQ and lounge areas. An excellent opportunity for first-time buyers, professionals, downsizers, or investors looking to enjoy convenient urban living in a vibrant and well-connected neighbourhood.

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

Closing Costs

Mortgage Amount
$271,920
Land Transfer Taxes$3,574
Legal Fees (Est.)
$
Total cash required for closing$73,054

Total Monthly Obligation

$2,117/mo
Mortgage $1,371
Monthly Loss $1,756
Principal$361
Interest$1,010
Property Tax$144
Condo Fees$402
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%26
Cash-on-Cash
-4.1%3
5-Year IRR
12.6%55
10-Year IRR
12.8%
Returns Index
28.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$13,452/yr
Net Cash Flow
-$250/mo
Cash Margin
-12.1%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo77
Risk Index
36.7/ 100

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

Comparables

Properties near 812 Landsdowne Avenue 103

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.