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

02f70431-3d19-45da-9b15-a6e65da5042e.png

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