287 Davenport Road 1301, Toronto C02

$10,499,900
287 Davenport Road 1301

$10,499,900

New
29d
Condo ApartmentApartment

287 Davenport Road 1301, Toronto C02

Total Monthly Obligation $46,785

Bed+Den
4+1
Baths
5
Park
2
Sqft
3500-3749
DOM
29d
Score
13
Yield
1.6%
Cash on Cash
-16.6%
Cap Rate
1.0%
5Y IRR
2.8%
10Y IRR
4.8%
Property Type-Condo Apartment
MLS® Number-C13828466
Bed+Den-4+1
Bathrooms-5
Size-3500-3749 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$4,230.85/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SAGE REAL ESTATE LIMITED
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Stone
Possession-Fall 2028
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

Welcome to The Bedford on the quiet side of Yorkville where construction is well underway and suite customization is still possible. Designed for those who value ceremony, separation, and presence, this 3,679 sq. ft. two-storey penthouse introduces a rarely offered sense of arrival within a condo residence setting. The primary suite is approached through its own private foyer, with a walk-in closet and a refined ensuite typically reserved for custom homes. The remaining bedrooms are thoughtfully grouped yet discreet, connected by a shared guest lounge or study - buffering space for children, guests, or multigenerational living. Each bedroom includes it's own ensuite and walk-in closet. A large laundry room is positioned for convenience without interrupting the flow of the suite.The upper level reveals a dramatic shift in scale: the ceiling opens to the level below, allowing light to travel freely through the home.This floor is devoted to social living, with a study, powder room, a terrace designed to accommodate an outdoor kitchen, positioned to capture north, west, and south panoramic views. A second terrace on the lower level provides a more sheltered outdoor experience. The Studio Paolo Ferrari kitchen is seamlessly integrated into the upper living environment, with stone slab surfaces, soft-close cabinetry, and a six-piece Miele appliance package. Wide plank flooring and individually controlled HVAC throughout and The Bedford is an intimate collection of only 56 residences, currently under construction in Toronto's Yorkville-Annex. Haussmann-inspired architecture by Audax that embodies the streets of Paris, interiors by Studio Paolo Ferrari. Visit www.thebedford.ca to book a private appointment. Renderings are for illustrative purposes only.

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

Closing Costs

Mortgage Amount
$8,399,920
Land Transfer Taxes$248,973
Legal Fees (Est.)
$
Total cash required for closing$2,350,453

Total Monthly Obligation

$46,785/mo
Mortgage $42,354
Monthly Loss $35,639
Principal$11,145
Interest$31,208
Condo Fees$4,231
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.9%7
Cash-on-Cash
-18.3%0
5-Year IRR
1.2%4
10-Year IRR
3.9%
Returns Index
3.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$163,860/yr
NOI
$94,304/yr
Net Cash Flow
-$34,495/mo
Cash Margin
-252.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.191
LTV Ratio
80.0%18
Vacancy Buffer
0.2 mo10
Risk Index
9.8/ 100

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

Comparables

Properties near 287 Davenport Road 1301

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.