500 Dupont Street 515, Toronto C02

$497,345
500 Dupont Street 515

$497,345

New
21d
Condo ApartmentApartment

500 Dupont Street 515, Toronto C02

Total Monthly Obligation $3,182

Bed+Den
2+1
Baths
2
Park
0
Sqft
600-699
DOM
21d
Score
18
Yield
6.1%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-C13853526
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$3,867.25 (2026)
Maintenance-$654.03/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-THE GREENHEART GROUP
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

Builder Inventory. Bright and beautifully appointed 1+Flex suite at Oscar Residences featuring an open-concept layout with laminate flooring throughout. The modern kitchen is equipped with built-in appliances, and the primary bedroom includes a private 3-piece ensuite. The versatile flex space is ideal as a home office or guest room. Steps to TTC streetcars and subway, with grocery stores, restaurants, shopping and entertainment all within easy reach - in one of Toronto's most sought-after neighbourhoods. Exceptional building amenities include a gym, theatre room, outdoor BBQ terrace, party room, meeting room, dog playroom, parcel storage, 24-hour concierge and visitor parking.

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

Closing Costs

Mortgage Amount
$397,876
Land Transfer Taxes$6,422
Legal Fees (Est.)
$
Total cash required for closing$107,391

Total Monthly Obligation

$3,182/mo
Mortgage $2,006
Monthly Loss $2,655
Principal$528
Interest$1,478
Property Tax$322
Condo Fees$654
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.4%1
5-Year IRR
7.7%22
10-Year IRR
9.0%
Returns Index
12.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$30,120/yr
NOI
$12,992/yr
Net Cash Flow
-$923/mo
Cash Margin
-36.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
24.7/ 100

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

Comparables

Properties near 500 Dupont Street 515

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.