82 Dalhousie Street 1202, Toronto C08

$439,000
82 Dalhousie Street 1202

$439,000

New
15d
Condo Apartment1 Storey/Apt

82 Dalhousie Street 1202, Toronto C08

Total Monthly Obligation $2,624

Beds
1
Baths
1
Park
0
Sqft
0-499
DOM
15d
Score
20
Yield
5.9%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Apartment
MLS® Number-C13875892
Beds-1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 8, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,858 (2025)
Maintenance-$415/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CITYSCAPE REAL ESTATE LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick Front, Stone
Possession-flexible
Neighbourhood-Church-Yonge Corridor
Title-Residential Condo & Other

No agent assigned

A perfect central located condo in the heart of downtown toronto. UTM, George Brown, businesscentre, shops, restaurants and public transit are all walking distances.Enjoy high end amenities in this luxury toronto condo. They include a very large fitnesscenter, outdoor terrace, yoga room, work stations, boardroom, party room and more.Unit is nicely upgraded with high end kitchen counters, backsplash, large windows, upgradedflooring, stainless steel appliances and 9 foot ceilings.Unit is very attractively being offered. Don't wait before its gone.

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

Closing Costs

Mortgage Amount
$351,200
Land Transfer Taxes$5,255
Legal Fees (Est.)
$
Total cash required for closing$94,555

Total Monthly Obligation

$2,624/mo
Mortgage $1,771
Monthly Loss $2,158
Principal$466
Interest$1,305
Property Tax$238
Condo Fees$415
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.1%29
10-Year IRR
10.0%
Returns Index
15.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$26,052/yr
NOI
$13,209/yr
Net Cash Flow
-$670/mo
Cash Margin
-30.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
29.5/ 100

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

Comparables

Properties near 82 Dalhousie Street 1202

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.