1268 Davenport Road, Toronto W03
Toronto W03
$1,049,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK REALTY LTD.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,250/mo
Estimated from market price-to-rent ratios
Remarks
A Rare Hilltop Duplex Offering Stunning CN Tower Views & Smart Investment Potential! 2 Thoughtfully designed living units in one of Toronto's most dynamic and convenient neighbourhoods, this smart investment property is perfect for end-users, investors, or multi-generational families. Each self-contained unit features a well-proportioned layout with modern functionality. Step inside the main floor unit greeted by a warm, inviting layout featuring a full kitchen, dedicated living and dining rooms, and two generously sized bedrooms. The upper unit spans two storeys, beginning with a sunlit living area and stylish kitchen on the second floor. Upstairs, a spacious third-floor retreat offers two bedrooms, including a serene primary suite complete with a private 4pc ensuite and skyline views that elevate everyday living. Downstairs, the lower level features a shared laundry area and ample storage space, adding convenience and practicality. A rare find in the city, the detached 2-car garage provides secure parking or the opportunity for laneway home potential. Located in the heart of Davenport Village, surrounded by a growing mix of cafes, shops, and restaurants, with easy access to the Junction, Corso Italia, Geary Avenue, and multiple transit options. Parks, schools, and community amenities are all nearby, offering a rich urban lifestyle with a strong sense of neighbourhood. Whether you're looking to live in one unit and rent the other, house extended family, or generate full rental income, this home offers flexibility, function, and long-term value. Don't miss this opportunity to own a piece of Toronto with views, parking, and potential in an unbeatable location. Includes: All existing electrical light fixtures, window coverings, 2 stoves, 2 fridges and washer/dryer.
MississaugaInvestor.ca
1268 Davenport Road
Semi-Detached · 4bd/2ba · ~1,750 sqft
$1,049,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.32%
Monthly Cash Flow
-$3,671/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-19.13%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$4,828 |
| Property Tax | −$831 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$874 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$3,671/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$9,966 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,490 |
| Annual NOI | $13,894 |
| Cap Rate | 1.32% |
Cash Required to Close
| Down Payment (20%) | $209,800 |
| Ontario Land Transfer Tax | $17,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $230,255 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.