120 Dallimore Circle 819, Toronto C13

$565,000
120 Dallimore Circle 819

$565,000

New
19d
Condo ApartmentApartment

120 Dallimore Circle 819, Toronto C13

Total Monthly Obligation $3,462

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
700-799
DOM
19d
Score
17
Yield
5.2%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Condo Apartment
MLS® Number-C13859850
Bed+Den-3+1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 4, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,501.43 (2026)
Maintenance-$774.49/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KW Living Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-imm
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Welcome To The Red Hot Condos. Spacious Split 2 Bedroom + Den well suited for first time buyers, family or investors. Suite Features, Kitchen Cabinetry With Stainless Steel Appliances, Granite Counter Tops & A Breakfast Bar, Open Concept Living, Dining & Den Areas. Floor-To-Ceiling Windows & Laminate Flooring. Spacious Sized Master Bedroom With A 4-Piece Ensuite. Steps To Parks, Schools, T.T.C. &The Shops On Don Mills. Minutes To Grocery Stores, D.V.P. & Highway 401.

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

Closing Costs

Mortgage Amount
$452,000
Land Transfer Taxes$7,775
Legal Fees (Est.)
$
Total cash required for closing$122,275

Total Monthly Obligation

$3,462/mo
Mortgage $2,279
Monthly Loss $2,862
Principal$600
Interest$1,679
Property Tax$208
Condo Fees$774
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.5%0
5-Year IRR
6.0%14
10-Year IRR
7.7%
Returns Index
8.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$29,256/yr
NOI
$12,135/yr
Net Cash Flow
-$1,268/mo
Cash Margin
-52.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
22.6/ 100

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

Comparables

Properties near 120 Dallimore Circle 819

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.