top of page

Recommended Purchase Price

$1,100,000

Lot Size

25 x 119

# of Units

6 + Garden Suite

Rentable Sqft

5,839

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

Why we love it.

Detached lots at this price simply don't come up in Dundas West. This one sits on a quiet, tree-lined dead-end street with virtually no car traffic — a rare pocket of calm between the busy Dundas and College strips — and falls within one of Toronto's best school districts, with both the junior and high school ranking in the city's top 5.

Dundas West is one of the most in-demand corridors in the city, yet new condo and housing supply remains scarce with no signs of changing. That scarcity shows up directly in the underwriting: a 5.85% cap rate, $20,462 in monthly rents against just $4,664 in expenses and vacancy, $2,872 in monthly cashflow, and close to $957,000 in equity created on a $4.2M ARV — plus a projected $1.6M profit over 5 years. It's a rare combination of price, location, and numbers that all line up.

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

$20,462

Monthly Expenses + Vacancy

$4,664

Monthly Cashflow

$2,872

Yearly NOI

$189,574

After Renovation Value

$4,212,755

Capitalization Rate

5.85%

Equity Analysis

Project Cost

$3,255,607

Equity Created

$957,147

5 Year Profits

$1,631,454

bottom of page