405 Dundas Street W PH09, Oakville

$630,900
405 Dundas Street W PH09

$630,900

New
29d
Condo ApartmentApartment

405 Dundas Street W PH09, Oakville

Total Monthly Obligation $3,332

Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
29d
Score
18
Yield
4.8%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-W13823868
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$586.76/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CITIBLOC REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Contact Agent for alternative dates
Neighbourhood-1008 - GO Glenorchy
Title-Residential Condo & Other

No agent assigned

BRAND NEW NEVER LIVED IN, DEVELOPER INVENTORY - Welcome to Distrikt Trailside-where modern luxury meets intelligent design. This beautifully appointed 2-bed, 2-bath suite features soaring 10' smooth ceilings and a 47 sq. ft. balcony with a gas line, ideal for outdoor entertaining. The open-concept kitchen is a true statement, expertly crafted in Italy by Trevisano, showcasing glass and European laminate cabinetry, soft-close drawers, porcelain tile backsplash, an undermount stainless steel sink with pull-down faucet, and a generous island with built-in storage. Enjoy the ease of an AI Smart Community System with digital door locks and an in-suite touchscreen wall pad. Residents benefit from an exceptional lineup of amenities, including 24-hour concierge service, on-site property management, secure parcel storage and mailroom, pet wash station, and a striking double-height fitness studio with state-of-the-art cardio and strength equipment. Wellness spaces include thoughtfully designed indoor and outdoor yoga and Pilates areas. The 6th floor hosts a stunning residents' lounge complete with a chef's kitchen, private dining room, fireplace lounge, and games room-perfect for entertaining or relaxing. Blending smart living, premium finishes, and resort-style amenities, this home offers a rare opportunity in one of Oakville's most dynamic communities. A must-see-includes 1 Parking 2 lockers. FLOOR PLAN ATTACHED.

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

Closing Costs

Mortgage Amount
$504,720
Land Transfer Taxes$9,093
Legal Fees (Est.)
$
Total cash required for closing$136,773

Total Monthly Obligation

$3,332/mo
Mortgage $2,545
Monthly Loss $2,662
Principal$670
Interest$1,875
Condo Fees$587
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$30,132/yr
NOI
$17,678/yr
Net Cash Flow
-$1,072/mo
Cash Margin
-42.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.2/ 100

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

Comparables

Properties near 405 Dundas Street W PH09

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.