5233 Dundas Street 115, Toronto W08

$875,000
5233 Dundas Street 115

$875,000

New
9d
Common Element Condo1 Storey/Apt

5233 Dundas Street 115, Toronto W08

Total Monthly Obligation $5,277

Bed+Den
3+1
Baths
2
Park
2
Sqft
1200-1399
DOM
9d
Score
19
Yield
6.5%
Cash on Cash
-2.3%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.2%
Property Type-Common Element Condo
MLS® Number-W14030878
Bed+Den-3+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 14, 2026
Style-1 Storey/Apt
Building Type-Common Element Condo
Age-16-30
Taxes-$3,499 (2025)
Maintenance-$1,255.77/mo
Locker-Common
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Stucco (Plaster)
Possession-Flexible
Neighbourhood-Islington-City Centre West
Title-Residential Condo & Other

No agent assigned

The Rare One. Impressive space and value. Approx 1360 sq.ft. of luxury living space by Tridel offering a rare designed property with a split open floor plan. 2 bedrooms plus 1 den - an eat-in-kitchen with lots of cabinets includes a kitchen dining area or extra room. Unit has a total use potential of 4 private rooms. 2 parking spots, 2 lockers (rentable to other resident's). Bonus in unit storage/pantry/hobby room, 2 bathrooms each with a bathtub. The living room and dining area is wide and long - feels like one grand room. Perfect for a large family or downsizers. 9 ft ceilings! Maintenance fees include: water, heat and air conditioning. The oversized private terrace - raised from ground level offers bbq gas line, electric outlet, water supply to garden an ideal setting for hosting, relaxing year-round. Located near the lake Ontario Waterfront and parks, Subway, TTC 24 hour amenities, Sherway gardens, hospitals, school pickup route - this is south Etobicoke living at its finest.

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

Closing Costs

Mortgage Amount
$700,000
Land Transfer Taxes$13,975
Legal Fees (Est.)
$
Total cash required for closing$190,475

Total Monthly Obligation

$5,277/mo
Mortgage $3,530
Monthly Loss $4,348
Principal$929
Interest$2,601
Property Tax$292
Condo Fees$1,256
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.6%40
10-Year IRR
11.2%
Returns Index
20.9/ 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
$56,652/yr
NOI
$30,019/yr
Net Cash Flow
-$1,028/mo
Cash Margin
-21.8%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
18.8/ 100

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

Comparables

Properties near 5233 Dundas Street 115

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.