3200 Dundas Street W 202, Toronto W02

$1,012,900
3200 Dundas Street W 202

$1,012,900

New
17d
Condo ApartmentApartment

3200 Dundas Street W 202, Toronto W02

Total Monthly Obligation $4,286

Beds
2
Baths
2
Park
0
Sqft
700-799
DOM
17d
Score
17
Yield
3.1%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Condo Apartment
MLS® Number-W13866568
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$0.69/mo
Locker-None
Parking-Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-THE ADDRESS REALTY BROKERAGE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Junction Area
Title-Residential Condo & Other

No agent assigned

Pre-Construction Condo Under Construction - Tentative Spring 2027 Occupancy. Welcome to Craft Residences, a boutique building offering refined living in a vibrant, established neighbourhood. This beautifully designed two-bedroom suite features 9-ft ceilings, an unobstructed south-facing view, and an abundance of natural light. Enjoy elevated finishes, timeless craftsmanship, and a kitchen with a gas cooktop.Steps to fantastic local restaurants, cafés, shops, and transit, offering the perfect blend of convenience and community. A rare opportunity to enjoy boutique living in an exceptional neighbourhood. Private appointments available. Buyers may benefit from the new Enhanced HST Rebate, with savings of up to $130,000 for qualified purchasers.

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

Closing Costs

Mortgage Amount
$810,320
Land Transfer Taxes$16,733
Legal Fees (Est.)
$
Total cash required for closing$220,813

Total Monthly Obligation

$4,286/mo
Mortgage $4,086
Monthly Loss $3,211
Principal$1,075
Interest$3,011
Condo Fees$1
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.2%19
10-Year IRR
8.3%
Returns Index
10.9/ 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
$31,596/yr
NOI
$26,028/yr
Net Cash Flow
-$1,917/mo
Cash Margin
-72.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.8/ 100

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

Comparables

Properties near 3200 Dundas Street W 202

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.