287 Davenport Road 304, Toronto C02

$2,499,900
287 Davenport Road 304

$2,499,900

New
29d
Condo ApartmentApartment

287 Davenport Road 304, Toronto C02

Total Monthly Obligation $11,817

Beds
2
Baths
3
Park
2
Sqft
1200-1399
DOM
29d
Score
15
Yield
3.4%
Cash on Cash
-9.7%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.7%
Property Type-Condo Apartment
MLS® Number-C13828492
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$1,532.95/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. Available on floors 3 through 6, this 1,333 sq. ft. two-bedroom plus powder room suite designed by Studio Paolo Ferrari combines generous proportions, light-filled interiors, and thoughtful design. The open-concept living and dining areas feature wide plank flooring and soaring 10' ceilings, and sliding doors open onto a 134 sq. ft. balcony extending the living space outdoors for quiet mornings, sunset views, or evening entertaining. The primary suite is a luxurious retreat with a walk-in closet and an ensuite featuring floating vanity, stone slab countertops, integrated storage, and a choice of freestanding or built-in tub. The second bedroom also offers a private ensuite with matching designer finishes, making this suite ideal for family, guests, or a home office. The Studio Paolo Ferrari kitchen serves as a center piece, with soft-close cabinetry, stone slab counters and backsplash, and a six-piece Miele appliance package. A large laundry room and individually controlled HVAC systems enhance convenience without compromising style. Every detail is curated to elevate everyday living: from the flow to the connection between indoor and outdoor areas, this suite offers a balance of practicality and luxury. It's a residence designed for those who seek sunlight, space, refined finishes, and a seamless lifestyle in a contemporary urban setting. 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
$1,999,920
Land Transfer Taxes$48,973
Legal Fees (Est.)
$
Total cash required for closing$550,453

Total Monthly Obligation

$11,817/mo
Mortgage $10,084
Monthly Loss $9,163
Principal$2,654
Interest$7,430
Condo Fees$1,533
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.4%0
5-Year IRR
5.9%14
10-Year IRR
7.4%
Returns Index
8.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$83,772/yr
NOI
$54,599/yr
Net Cash Flow
-$5,534/mo
Cash Margin
-79.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo15
Risk Index
12.4/ 100

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

Comparables

Properties near 287 Davenport Road 304

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.