top of page
Dovercourt - Wallace Emerson — 6 Plex + Laneway
Recommended Purchase Price
$1,150,000
Lot Size
25 x 124
# of Units
6 + Laneway
Rentable Sqft
5,839

Why we love it.
This Toronto multiplex investment property sits on a detached lot in Dovercourt - Wallace Emerson, offering an ideal frontage and depth just steps from the subway station — a rare combination of purchase price, location, and proven rental demand that's hard to find this close to transit.
This 6-plex plus laneway suite pencils to a 5.77% cap rate, $190,307 in annual NOI, and $1,646 in monthly cashflow, building $1,147,004 in equity at completion on a projected ARV of $4,229,042 — a strong return on a sub-$1.2M purchase price, and one of the stronger Toronto multiplex investments we've underwritten this year.
BY THE NUMBERS
Financial projections.
The below financials, costs and cap rate reflect "builder" costs.
For using our turn-key building partner for a truly hands-off buy, design, and build experience contact us for details.
Monthly Rental Income
$20,530
Monthly Expenses + Vacancy
$4,671
Monthly Cashflow
$1,646
Yearly NOI
$190,307
After Renovation Value
$4,229,042
Capitalization Rate
5.77%
Equity Analysis
Project Cost
$3,082,038
Equity Created
$1,147,004
5 Year Profits
$1,785,762
bottom of page