30 Dreamers Way 114, Toronto C08

$769,900
30 Dreamers Way 114

$769,900

New
16d
Condo TownhouseMulti-Level

30 Dreamers Way 114, Toronto C08

Total Monthly Obligation $3,991

HausQ Valuation Report
Bed+Den
3+1
Baths
3
Park
1
Sqft
1000-1199
DOM
16d
Score
21
Yield
5.7%
Cash on Cash
-1.1%
Cap Rate
4.4%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Condo Townhouse
MLS® Number-C13873512
Bed+Den-3+1
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Oct 7, 2026
Style-Multi-Level
Building Type-Condo Townhouse
Age-New
Maintenance-$685.8/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Other)
Brokerage-THE DANIELS REALTY CORPORATION
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-45-90 days TBD
Neighbourhood-Regent Park
Title-Residential Condo & Other

No agent assigned

Daniels on Parliament, where Cabbagetown meets Regent Park. This is a brand-new unit that is eligible for the newly announced government HST rebate program. Two-story 2 Bed + Den Townhouse with 1145 sq.ft. + 167 Ft2 Terrace. Parking and locker included! Spacious living/dinning area with modern kitchen with full size appliances. Enjoy a large private patio with gas line and hose bib. The building features access to over 37,000 sq. ft. of modern amenities including a fitness center, co-working space, inviting party rooms, a cozy screening lounge, a fun kids' club, and a relaxing outdoor amenity space exclusive to residents. City conveniences are just a step away, including public transit, grocery stores, restaurants, and parks. Centrally located for HWY access and close to the University of Toronto, TMU, and George Brown College. Transit score 92, Bike score 100, and walk score 91. This is a brand new unit that is eligible for the newly announced government HST rebate program and Tarion New Home Warranty program.

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

Closing Costs

Mortgage Amount
$615,920
Land Transfer Taxes$11,873
Legal Fees (Est.)
$
Total cash required for closing$167,353

Total Monthly Obligation

$3,991/mo
Mortgage $3,106
Monthly Loss $3,174
Principal$817
Interest$2,288
Condo Fees$686
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.2%2
5-Year IRR
11.5%47
10-Year IRR
11.8%
Returns Index
24.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$43,644/yr
NOI
$28,650/yr
Net Cash Flow
-$718/mo
Cash Margin
-19.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
23.0/ 100

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

Comparables

Properties near 30 Dreamers Way 114

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.