1173 Dundas Street E 217, Toronto E01

$1,299,900
1173 Dundas Street E 217

$1,299,900

New
22d
Condo ApartmentLoft

1173 Dundas Street E 217, Toronto E01

Total Monthly Obligation $6,725

Beds
1
Baths
2
Park
1
Sqft
1200-1399
DOM
22d
Score
15
Yield
3.8%
Cash on Cash
-9.8%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.6%
Property Type-Condo Apartment
MLS® Number-E13851282
Beds-1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 1, 2026
Style-Loft
Building Type-Condo Apartment
Age-16-30
Taxes-$4,181.85 (2026)
Maintenance-$933.21/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Radiant (Gas)
Brokerage-ROYAL LEPAGE ESTATE REALTY
Cooling-Wall Unit(s)
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-30-90
Neighbourhood-South Riverdale
Title-Residential Condo & Other

No agent assigned

Welcome to urban loft living at its finest in the heart of Leslieville! Located in the iconic i-Zone Lofts at 1173 Dundas St E, this rare live-work hard loft masterfully pairs authentic industrial character with high-end modern design.Step into a dramatic open-concept sanctuary featuring soaring double-height ceilings, exposed beams, sleek polished concrete floors, and massive multi-tiered factory-style windows that drench the entire space in natural ambient light.Designed for both seamless entertaining and effortless everyday living, the renovated chef's kitchen is a absolute showstopper. It features sleek deep-navy cabinetry, modern brushed brass hardware, continuous quartz countertops, a generous breakfast bar, stainless steel appliances,and built-in microwave and wine fridge. The main floor expands into an oversized dining area and a grand light-filled living space.An incredible feature of the main floor is the custom full-height storage wall, providing an unbelievable amount of sleek, hidden storage space. Nearby, a beautifully renovated spa-style bathroom boasts floor-to-ceiling marble-patterned tile and a glass-enclosed walk-in shower.Follow the industrial steel-and-iron staircase to the elevated mezzanine level-a versatile space perfect for a primary bedroom retreat, secondary lounge, or creative studio overlooking the main floor.Unbeatable location just steps from Leslieville's best restaurants, craft breweries, boutique shops, parks, and direct TTC transit downtown.

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

Closing Costs

Mortgage Amount
$1,039,920
Land Transfer Taxes$22,473
Legal Fees (Est.)
$
Total cash required for closing$283,953

Total Monthly Obligation

$6,725/mo
Mortgage $5,243
Monthly Loss $5,345
Principal$1,380
Interest$3,864
Property Tax$348
Condo Fees$933
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.5%13
10-Year IRR
7.2%
Returns Index
7.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$49,608/yr
NOI
$26,867/yr
Net Cash Flow
-$3,005/mo
Cash Margin
-72.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.7/ 100

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

Comparables

Properties near 1173 Dundas Street E 217

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.