2154 Dundas Street W 105, Toronto W01

$489,000
2154 Dundas Street W 105

$489,000

New
24d
Condo ApartmentApartment

2154 Dundas Street W 105, Toronto W01

Total Monthly Obligation $3,034

Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
24d
Score
17
Yield
5.3%
Cash on Cash
-7.6%
Cap Rate
2.9%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-W13839548
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,555.14 (2026)
Maintenance-$648.36/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-flexible
Neighbourhood-Roncesvalles
Title-Residential Condo & Other

No agent assigned

True hardstyle authentic loft located in vibrant Roncesvalles. This is no cookie cutter condo, unique and filled with character. Exposed brick and original wood beams with soaring ceilings. Large four panelled warehouse style windows fill the apartment with an abundance of natural light. Chef's kitchen with stainless steel counters and full size appliances. Stroll across the street and grab a craft beer and bite to eat at Bandit Brewery. Lots of great local shopping and eats. Close to the 304 King and the 504 King streetcars. Short walk to Dundas West TTC station on the Bloor line and UP Express. Street permit parking available from the city of Toronto, see parking map attached. **EXTRAS** Gated bike storage on the west side of the building.

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

Closing Costs

Mortgage Amount
$391,200
Land Transfer Taxes$6,255
Legal Fees (Est.)
$
Total cash required for closing$105,555

Total Monthly Obligation

$3,034/mo
Mortgage $1,972
Monthly Loss $2,515
Principal$519
Interest$1,453
Property Tax$213
Condo Fees$648
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
6.2%15
10-Year IRR
7.9%
Returns Index
8.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$26,124/yr
NOI
$10,776/yr
Net Cash Flow
-$1,074/mo
Cash Margin
-49.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
25.3/ 100

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

Comparables

Properties near 2154 Dundas Street W 105

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.