181 Davenport Road 506, Toronto C02

$979,000
181 Davenport Road 506

$979,000

New
23d
Condo ApartmentApartment

181 Davenport Road 506, Toronto C02

Total Monthly Obligation $5,672

Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
23d
Score
14
Yield
4.0%
Cash on Cash
-12.4%
Cap Rate
1.9%
5Y IRR
5.9%
10Y IRR
7.1%
Property Type-Condo Apartment
MLS® Number-C13842602
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,849.4 (2026)
Maintenance-$1,119.27/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60 Days / TBA
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

A rare opportunity to own an exquisitely designed two-bedroom, 743 sq. ft. residence at Mizrahi's celebrated 181 Davenport Road, an exclusive boutique building with just 68 suites. This is the highest floor available for this sought-after 2-bedroom layout, offering a sophisticated urban retreat in the heart of Yorkville. The beautifully appointed suite features premium Miele appliances, Waterworks bathroom fixtures, a generous walk-in pantry, and a private balcony overlooking the treetops of Ramsden Park. The current owner has elevated the residence with exquisite custom details, including NewWall wallpaper, custom drapery with blackout lining, and California Closets inserts. Residents enjoy an exceptional collection of five-star amenities, including full-service concierge and valet, a state-of-the-art gym, media room, guest suite, and an impressive party room designed for elegant entertaining and holiday gatherings. Complete with one parking space and a private storage room, this exceptional residence offers the ultimate in lock-and-leave convenience and refined city living. Ideally situated in one of Toronto's most sophisticated neighbourhoods, with effortless access to the Bay subway station, hospital district, Financial Core, University of Toronto, ROM, Koerner Hall, and the very best of Yorkville's shopping.

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

Closing Costs

Mortgage Amount
$783,200
Land Transfer Taxes$16,055
Legal Fees (Est.)
$
Total cash required for closing$213,355

Total Monthly Obligation

$5,672/mo
Mortgage $3,949
Monthly Loss $4,633
Principal$1,039
Interest$2,910
Property Tax$404
Condo Fees$1,119
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-15.8%0
5-Year IRR
3.5%7
10-Year IRR
5.7%
Returns Index
4.8/ 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
$38,748/yr
NOI
$14,193/yr
Net Cash Flow
-$2,766/mo
Cash Margin
-85.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.302
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
15.6/ 100

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

Comparables

Properties near 181 Davenport Road 506

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.