408 Dundas Street S 201, Cambridge

$429,000
408 Dundas Street S 201

$429,000

New
24d
Condo ApartmentApartment

408 Dundas Street S 201, Cambridge

Total Monthly Obligation $2,819

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
24d
Score
19
Yield
6.5%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-X13838100
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,760 (2025)
Maintenance-$575/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-30-59 days
Title-Residential Condo & Other

No agent assigned

Welcome to URBN Condominiums! This bright and modern 2-bedroom, 2-bathroom suite offers approximately 840 sq. ft. of interior living space, plus a spacious 110 sq. ft. private balcony. The open-concept layout features a combined living, dining and kitchen area, perfect for everyday living and entertaining. The primary bedroom includes a private ensuite and walk-in closet, while the second bedroom offers flexibility for guests, family or a home office. Enjoy ensuite laundry, parking and an owned locker. Conveniently located in Cambridge with easy access to shopping, dining, transit and major highways. A great opportunity for investors, first-time buyers and downsizers alike.

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

Closing Costs

Mortgage Amount
$343,200
Land Transfer Taxes$5,055
Legal Fees (Est.)
$
Total cash required for closing$92,355

Total Monthly Obligation

$2,819/mo
Mortgage $1,730
Monthly Loss $2,363
Principal$455
Interest$1,275
Property Tax$313
Condo Fees$575
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.5%26
10-Year IRR
9.6%
Returns Index
14.0/ 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
$27,900/yr
NOI
$12,050/yr
Net Cash Flow
-$726/mo
Cash Margin
-31.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.6/ 100

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

Comparables

Properties near 408 Dundas Street S 201

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.