1420 Dupont Street 1408, Toronto W02

$515,000
1420 Dupont Street 1408

$515,000

New
22d
Condo ApartmentApartment

1420 Dupont Street 1408, Toronto W02

Total Monthly Obligation $3,117

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
600-699
DOM
22d
Score
18
Yield
5.5%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Condo Apartment
MLS® Number-W13847568
Beds-2
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,873.65 (2025)
Maintenance-$600.51/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Welcome to this bright and functional two-bedroom corner suite located in the heart of the vibrant Junction Triangle. This spacious loft boasts an open-concept layout with modern finishes and a private balcony offering expansive open views. Residents enjoy an incredible array of building amenities, including a concierge and 24-hour security system, a fully-equipped gym, a rooftop deck, Communal BBQs, party and media rooms, a meeting and rec room, a secure parking garage with visitor parking, bike storage, and high-speed FibreStream internet. Step outside to a neighbourhood that perfectly blends convenience with character, surrounded by cozy cafes, great restaurants, lush parks, and the scenic West Toronto Railpath. Plus, with the TTC, UP Express, and Bloor GO Station just a few minutes away, your daily commute is incredibly easy and efficient.

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

Closing Costs

Mortgage Amount
$412,000
Land Transfer Taxes$6,775
Legal Fees (Est.)
$
Total cash required for closing$111,275

Total Monthly Obligation

$3,117/mo
Mortgage $2,077
Monthly Loss $2,571
Principal$547
Interest$1,531
Property Tax$239
Condo Fees$601
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.2%19
10-Year IRR
8.6%
Returns Index
10.9/ 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
$28,128/yr
NOI
$12,835/yr
Net Cash Flow
-$1,008/mo
Cash Margin
-43.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
25.0/ 100

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

Comparables

Properties near 1420 Dupont Street 1408

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.