322 Dupont Street 503, Toronto C02

$799,900
322 Dupont Street 503

$799,900

New
21d
Condo ApartmentApartment

322 Dupont Street 503, Toronto C02

Total Monthly Obligation $4,134

HausQ Valuation Report
Beds
2
Baths
2
Park
0
Sqft
700-799
DOM
21d
Score
17
Yield
4.6%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Condo Apartment
MLS® Number-C13857094
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Maintenance-$706.97/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RC BEST CHOICE REALTY CORP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

Brand New, Never-Lived-In 2-Bedroom, 2-Bathroom Suite at ANX Condos! Ideally located in the heart of The Annex, just steps to U of T, Dupont Subway Station, with Casa Loma, George Brown College, shops, restaurants and everyday conveniences nearby, plus easy access to Yorkville, and downtown Toronto.This bright and spacious 730 sq. ft. unit features an efficient, well-proportioned layout with floor-to-ceiling windows throughout, filling the home with abundant natural light. Enjoy a modern open-concept living/dining area, two well-sized bedrooms, two full bathrooms, including a rare double-sink vanity in the primary ensuite, and a private balcony. ** Photos were taken prior to the installation of blackout blinds. Blackout blinds have been purchased and delivered to the unit and are available for the Buyer to keep if desired. The Buyer needs to install by themselves.**

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,134/mo
Mortgage $3,227
Monthly Loss $3,284
Principal$849
Interest$2,378
Condo Fees$707
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
12.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$36,432/yr
NOI
$21,905/yr
Net Cash Flow
-$1,401/mo
Cash Margin
-46.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.4/ 100

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

Comparables

Properties near 322 Dupont Street 503

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.