287 Davenport Road 501, Toronto C02

$6,799,900
287 Davenport Road 501

$6,799,900

New
29d
Condo ApartmentApartment

287 Davenport Road 501, Toronto C02

Total Monthly Obligation $27,630

Beds
3
Baths
4
Park
1
Sqft
2500-2749
DOM
29d
Score
14
Yield
2.3%
Cash on Cash
-10.9%
Cap Rate
2.2%
5Y IRR
7.0%
10Y IRR
8.0%
Property Type-Condo Apartment
MLS® Number-C13828534
Beds-3
Bathrooms-4
Size-2500-2749 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$1.15/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SAGE REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Late 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. Suite 501 introduces you to a home where every space feels considered and purposeful. The gallery leads to open yet distinct zones for living, dining, and a breakfast nook, each carved out through careful sight lines and placement of windows rather than walls. Sunlight drifts across the wide-plank floors, highlighting textures and finishes that feel tactile underfoot.The primary bedroom, set slightly apart from the others, receives morning light through a wall of glass, and its ensuite is a sanctuary with floating vanities, integrated storage, and stone counters. Two additional bedrooms are thoughtfully positioned along the opposite wing, each with private ensuites, ensuring separation and quiet when needed. An extra walk-in closet provides flexibility for seasonal storage or curated collections.The Studio Paolo Ferrari kitchen is open but purposeful, anchored by stone countertops and a backsplash that subtly mirrors tones in the living areas. Its orientation allows conversation to flow naturally from prep to dining, making entertaining effortless while maintaining cozy corners for more intimate gatherings. A spacious balcony expands the living experience outdoors, creating an interplay of interior textures and light with exterior vistas, making the home feel like a private retreat in the heart of the city. Renderings are for illustrative purposes only.

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

Closing Costs

Mortgage Amount
$5,439,920
Land Transfer Taxes$156,473
Legal Fees (Est.)
$
Total cash required for closing$1,517,953

Total Monthly Obligation

$27,630/mo
Mortgage $27,429
Monthly Loss $20,412
Principal$7,218
Interest$20,211
Condo Fees$1
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.0%0
5-Year IRR
5.2%12
10-Year IRR
6.8%
Returns Index
7.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$157,392/yr
NOI
$139,239/yr
Net Cash Flow
-$15,826/mo
Cash Margin
-120.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.424
LTV Ratio
80.0%18
Vacancy Buffer
0.4 mo11
Risk Index
10.8/ 100

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

Comparables

Properties near 287 Davenport Road 501

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.