222 David Dunlap Circle, Toronto C13

$1,090,000
222 David Dunlap Circle

$1,090,000

New
3d
Att/Row/Townhouse3-Storey

222 David Dunlap Circle, Toronto C13

Total Monthly Obligation $5,299

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
3d
Score
16
Yield
3.8%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Att/Row/Townhouse
MLS® Number-C14099864
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-13.14 × 77.19 ft
Listed on site-Oct 20, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$6,330.31 (2026)
Parking-2 - Built-In
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immed./ TBA
Neighbourhood-Banbury-Don Mills
Title-Residential Freehold

No agent assigned

Don't miss this restored freehold townhouse located in a highly desirable, family-oriented neighbourhood. This lovely family home offers an exceptional blend of space, comfort, and functionality. The main level features 9-foot ceilings, creating a bright, open atmosphere, while the spacious kitchen offers direct backyard access, perfect for everyday living and entertaining. Elegant opening stairs and new hardwood floors extend throughout the house, except in the kitchen and baths, and stairs to the 3rd floor & basement. The thoughtfully designed floor plan includes a finished basement with an additional den with direct access to the garage, providing flexibility for a home office or occasional guest room. Ideally situated close to all amenities, this home is just steps from 24-hour public transit and the Ontario Line subway. Enjoy convenient access to schools, parks, walking trails, multiple grocery stores, and the popular Shops at Don Mills. A wonderful opportunity to own a newly renovated and move-in-ready home in a thriving community.

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

Closing Costs

Mortgage Amount
$872,000
Land Transfer Taxes$18,275
Legal Fees (Est.)
$
Total cash required for closing$237,775

Total Monthly Obligation

$5,299/mo
Mortgage $4,397
Monthly Loss $4,142
Principal$1,157
Interest$3,240
Property Tax$528
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$41,424/yr
NOI
$26,451/yr
Net Cash Flow
-$2,192/mo
Cash Margin
-63.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.0/ 100

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

Comparables

Properties near 222 David Dunlap Circle

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.