816 Lansdowne Avenue 320, Toronto W02

$459,000
816 Lansdowne Avenue 320

$459,000

New
28d
Condo ApartmentApartment

816 Lansdowne Avenue 320, Toronto W02

Total Monthly Obligation $2,844

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
28d
Score
19
Yield
5.9%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Condo Apartment
MLS® Number-W13827982
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,217.53 (2026)
Maintenance-$607.46/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Welcome To Suite 320 At The Upside Down Condos, A Bright, Beautiful & Well Maintained 1 Bedroom Plus Den West Facing Unit. At 625 Sq Ft, This Is A Spacious And Very Functional Space, With Plenty Of Room For A Home Office, That Would Make A Great Starter Home Or Investment Property. Enjoy The Sunshine From The West View Balcony Overlooking The Lovely Courtyard. Vibrant And Happening Neighbourhood, Everything Is Close-by! Easy Walk Or Bus Ride To Bloor Subway And Shops/Restaurants, Quick Stroll Or Bike Ride To Hip Geary Ave. Building Amenities Include Onsite Mgmt Office, Gym, Yoga Studio, Sauna, Party/Meeting Room, Basketball Court & Games Room. This Unit Shows Exceptionally Well - Don't Miss It!

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

Closing Costs

Mortgage Amount
$367,200
Land Transfer Taxes$5,655
Legal Fees (Est.)
$
Total cash required for closing$98,955

Total Monthly Obligation

$2,844/mo
Mortgage $1,851
Monthly Loss $2,357
Principal$487
Interest$1,364
Property Tax$185
Condo Fees$607
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
8.0%23
10-Year IRR
9.2%
Returns Index
12.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$27,048/yr
NOI
$12,436/yr
Net Cash Flow
-$815/mo
Cash Margin
-36.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.3/ 100

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

Comparables

Properties near 816 Lansdowne Avenue 320

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.