1394 Davenport Road, Toronto W03

$839,900
1394 Davenport Road

$839,900

New
22d
Semi-Detached 2-Storey

1394 Davenport Road, Toronto W03

Total Monthly Obligation $4,108

Beds
3
Baths
1
Park
0
Sqft
700-1100
DOM
22d
Score
22
Yield
5.7%
Cash on Cash
1.2%
Cap Rate
4.9%
5Y IRR
16.6%
10Y IRR
15.4%
Property Type-Semi-Detached
MLS® Number-W13846742
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-19 × 123.25 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-100+
Taxes-$4,143.48 (2026)
Parking-None
Basement-Unfinished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-Fireplace Insert
Pool-None
Facing-North
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete, Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Corso Italia-Davenport
Title-Residential Freehold

No agent assigned

Charming 3 bedroom century semi. Owner-occupied and well cared for by same family over 30+ years. This stretch of Davenport provides a great sense of community amongst neighbours, with a warm, village-like vibe elevated away from the street. Located a 5 minute bus ride from Dufferin subway, <10 minute walk to shops, cafes & eats along Geary and St. Clair West Avenues and an eclectic mix of small businesses along the way on Davenport & Dufferin. Walk into an enclosed front porch and practical storage room with separate entry beneath. Character-filled main floor includes living room with fireplace, shelf alcove & picture window, across large window in spacious dining room for the perfect cross-breeze. Kitchen and dining areas overlook peaceful perennial gardens with walk-out to large wood deck. Second floor features 3 bedrooms with spacious closets, green views from windows and 4-Piece bathroom. Unfinished basement includes laundry with sink, storage, assumed bathroom rough-ins and walk-out to front patio. Excellent public schools nearby including Regal Road Junior Public School with daycare located <5 min walk away, and 10 minute bus to George Brown College Casa Loma. Bordered by St. Clair West Village, Wychwood, Dovercourt Village & Junction Wallace-Emerson, steps to transit, cafes, restaurants, shops, library, bike lanes & green walks in Earlscourt, Wychwood Barns and Christie Pits Parks. Street permit parking available. Exceptional price point for location, character and condition.

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

Closing Costs

Mortgage Amount
$671,920
Land Transfer Taxes$13,273
Legal Fees (Est.)
$
Total cash required for closing$182,753

Total Monthly Obligation

$4,108/mo
Mortgage $3,388
Monthly Loss $3,217
Principal$892
Interest$2,496
Property Tax$345
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.5%3
5-Year IRR
12.9%56
10-Year IRR
12.8%
Returns Index
29.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$47,832/yr
NOI
$34,405/yr
Net Cash Flow
-$521/mo
Cash Margin
-13.1%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
23.9/ 100

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

Comparables

Properties near 1394 Davenport Road

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.