1035 Dovercourt Road, Toronto W02

$1,299,900
1035 Dovercourt Road

$1,299,900

New
4d
Detached3-Storey

1035 Dovercourt Road, Toronto W02

Total Monthly Obligation $6,231

Beds
5
Baths
4
Park
1
Sqft
2000-2500
DOM
4d
Score
25
Yield
6.2%
Cash on Cash
3.5%
Cap Rate
5.3%
5Y IRR
18.4%
10Y IRR
16.9%
Property Type-Detached
MLS® Number-W14096206
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-21 × 132 ft
Listed on site-Oct 19, 2026
Style-3-Storey
Building Type-Detached
Taxes-$7,350.84 (2026)
Parking-2 - Detached
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX NOBLECORP REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Rolled, Shingles
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Freehold

No agent assigned

Exceptional investment opportunity in one of Toronto's most sought-after neighbourhoods! This well-maintained 3-storey detached property offers outstanding income potential with multiple income-generating living spaces, making it an ideal addition to any investor's portfolio or a fantastic opportunity for buyers looking to offset their mortgage by living in one unit while generating rental income from the others. The versatile layout has 3-self contained units, including: 1) Basement - studio suite with living/dining space, kitchen with stove and refrigerator, and one 4-piece washroom *includes rough-in for laundry*; 2) Main floor - 1 bedroom unit with plenty of natural light, living/dining space, kitchen with S/S gas stove, one 4-piece washroom, and a 2-in-1 clothing washer/dryer; 3) Upper level - Second floor includes shared living/dining space, eat-in kitchen with S/S gas stove (shared with third-floor tenants), sunroom, a walk-out deck (2016), one bedroom, and one 4-piece washroom *second floor includes rough-in for separate laundry and dishwasher in kitchen*. Third-floor features 3 bedrooms. Primary bedroom on the third level includes an ensuite 3-piece washroom and a Juliette-balcony. Quality features include hardwood, laminate and tiled flooring throughout the property, heated bathroom floors in the 3rd floor ensuite, A/C in the home for added comfort, and more! Located just steps to TTC transit, subway access, parks, cafés, restaurants, grocery stores, and all the conveniences of vibrant city living. A rare opportunity to own a great income property in a prime Toronto location with endless potential.

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

Closing Costs

Mortgage Amount
$1,039,920
Land Transfer Taxes$22,473
Legal Fees (Est.)
$
Total cash required for closing$283,953

Total Monthly Obligation

$6,231/mo
Mortgage $5,243
Monthly Loss $4,851
Principal$1,380
Interest$3,864
Property Tax$613
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.8%6
5-Year IRR
15.0%71
10-Year IRR
14.5%
Returns Index
37.8/ 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
$80,700/yr
NOI
$60,779/yr
Net Cash Flow
-$179/mo
Cash Margin
-2.7%3
Cash Flow Index
2.8/ 100
Risk Profile
Weight: 20%
DSCR
0.9724
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
22.0/ 100

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

Comparables

Properties near 1035 Dovercourt Road

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.