117 Davenport Road, Toronto C02

$3,495,000
117 Davenport Road

$3,495,000

New
26d
Att/Row/Townhouse3-Storey

117 Davenport Road, Toronto C02

Total Monthly Obligation $15,578

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
26d
Score
13
Yield
1.9%
Cash on Cash
-14.5%
Cap Rate
1.5%
5Y IRR
4.3%
10Y IRR
5.9%
Property Type-Att/Row/Townhouse
MLS® Number-C13836742
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-37.8 × 110 ft
Listed on site-Sep 27, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$13,259.14 (2026)
Parking-2 - Detached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick
Roof-Cedar, Shingles, Asphalt Rolled
Foundation-Unknown
Sewer-Sewer
Possession-60 Days TBD
Neighbourhood-Annex
Title-Residential Freehold

No agent assigned

Much admired Georgian brownstone with rare 2-car garage (tandem) in Yorkville. Elegant living with soaring 10 ft ceilings on the main, 9 ft on the 2nd. Large double-hung windows. Elegantly finished: marble, granite, hardwood floors. Two gas fireplaces. Chef's kitchen with centre island. Larger frontage than the other neighbouring brownstones. Excellent inspection report. Turnkey living in Yorkville!

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

Closing Costs

Mortgage Amount
$2,796,000
Land Transfer Taxes$73,850
Legal Fees (Est.)
$
Total cash required for closing$774,350

Total Monthly Obligation

$15,578/mo
Mortgage $14,098
Monthly Loss $11,868
Principal$3,710
Interest$10,388
Property Tax$1,105
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.2%8
Cash-on-Cash
-16.8%0
5-Year IRR
2.4%5
10-Year IRR
4.7%
Returns Index
3.9/ 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
$67,656/yr
NOI
$43,131/yr
Net Cash Flow
-$10,504/mo
Cash Margin
-186.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.252
LTV Ratio
80.0%18
Vacancy Buffer
0.6 mo13
Risk Index
11.0/ 100

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

Comparables

Properties near 117 Davenport 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.