120 Dallimore Circle 417, Toronto C13

$359,900
120 Dallimore Circle 417

$359,900

New
28d
Condo ApartmentApartment

120 Dallimore Circle 417, Toronto C13

Total Monthly Obligation $2,389

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
28d
Score
20
Yield
6.7%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.7%
Property Type-Condo Apartment
MLS® Number-C13828386
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,833.88 (2026)
Maintenance-$584.46/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Immediate
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Welcome to this bright and modern condominium in the highly sought-after Don Mills community. Thoughtfully designed with an open-concept layout, this inviting suite offers comfortable living, contemporary finishes, and an unbeatable location for commuters and urban professionals alike. The modern kitchen features granite countertops, sleek cabinetry, and overlooks the spacious living area, creating an ideal space for both everyday living and entertaining. Floor-to-ceiling windows fill the home with natural light, while the south-facing Juliette balcony brings in sunny exposures and open views. The generously sized bedroom offers laminate flooring and an oversized closet for exceptional storage, complemented by a beautifully finished tiled bathroom. Residents enjoy outstanding building amenities, 24-hour concierge service, and a location that places everything within easy reach. Just minutes to the DVP, Highway 401, shopping, parks, and everyday conveniences, this is an excellent opportunity for first-time buyers, investors, or anyone seeking stylish, low-maintenance living in a connected Toronto neighbourhood.

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

Closing Costs

Mortgage Amount
$287,920
Land Transfer Taxes$3,874
Legal Fees (Est.)
$
Total cash required for closing$77,354

Total Monthly Obligation

$2,389/mo
Mortgage $1,452
Monthly Loss $2,007
Principal$382
Interest$1,070
Property Tax$153
Condo Fees$584
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
9.0%29
10-Year IRR
10.0%
Returns Index
15.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$24,276/yr
NOI
$10,601/yr
Net Cash Flow
-$568/mo
Cash Margin
-28.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
31.5/ 100

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

Comparables

Properties near 120 Dallimore Circle 417

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.