390 DIXON Road 1903, Toronto W09

$302,500
390 DIXON Road 1903

$302,500

New
26d
Condo ApartmentApartment

390 DIXON Road 1903, Toronto W09

Total Monthly Obligation $2,301

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
26d
Score
28
Yield
9.8%
Cash on Cash
5.7%
Cap Rate
5.8%
5Y IRR
20.2%
10Y IRR
18.4%
Property Type-Condo Apartment
MLS® Number-W13834628
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Sep 27, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$995 (2025)
Maintenance-$797.71/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Baseboard (Other)
Brokerage-HOMELIFE/RESPONSE REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-IMMEDIATE
Neighbourhood-Kingsview Village-The Westway
Title-Residential Condo & Other

No agent assigned

Well sought after location!!! Large suite! Bus at Door!! Show and Sell!

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

Closing Costs

Mortgage Amount
$242,000
Land Transfer Taxes$3,013
Legal Fees (Est.)
$
Total cash required for closing$65,013

Total Monthly Obligation

$2,301/mo
Mortgage $1,220
Monthly Loss $1,980
Principal$321
Interest$899
Property Tax$83
Condo Fees$798
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.4%5
5-Year IRR
15.0%71
10-Year IRR
14.9%
Returns Index
37.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$29,640/yr
NOI
$13,708/yr
Net Cash Flow
-$78/mo
Cash Margin
-3.2%3
Cash Flow Index
2.6/ 100
Risk Profile
Weight: 20%
DSCR
0.9422
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
37.2/ 100

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

Comparables

Properties near 390 DIXON Road 1903

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.