16 Dallimore Circle PH2, Toronto C13

$499,900
16 Dallimore Circle PH2

$499,900

New
15d
Condo ApartmentApartment

16 Dallimore Circle PH2, Toronto C13

Total Monthly Obligation $3,148

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
15d
Score
17
Yield
5.3%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.6%
Property Type-Condo Apartment
MLS® Number-C13879988
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,284.19 (2026)
Maintenance-$741.66/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Brick
Possession-IMMED/TBA
Neighbourhood-Banbury-Don Mills
Title-Residential Condo & Other

No agent assigned

Welcome To This beautiful Sun Filled Penthouse 1 + 1 unit with stunning 9 Foot Ceiling, Clear South West View, Bright and Spacious, Open Concept, Breakfast Bar, Ceramic Floor in Kitchen, Sep Den, hardwood floor in Living Room and Dinning Room , Cozy Electric Fireplace in Living Room. LR Walk Out to a private Balcony. Price include One Locker and One Parking Spot. Great Amenities Include Visitor Parking/Concierge, Exercise Room, Spacious Party Room facing Mature trees of Ravine, Sauna, Game Room. Great Location close to The Shop on Don Mills, Cinema, Public Transit, TTC, Don Valley Parkway, Subway, Moccasin Walking Trails, Parks and Schools.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$3,148/mo
Mortgage $2,016
Monthly Loss $2,618
Principal$531
Interest$1,486
Property Tax$190
Condo Fees$742
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.8%14
10-Year IRR
7.6%
Returns Index
8.1/ 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
$26,712/yr
NOI
$10,457/yr
Net Cash Flow
-$1,145/mo
Cash Margin
-51.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
24.4/ 100

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

Comparables

Properties near 16 Dallimore Circle PH2

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.