858 Dupont Street Ph39, Toronto W02

$799,000
858 Dupont Street Ph39

$799,000

New
7d
Condo ApartmentApartment

858 Dupont Street Ph39, Toronto W02

Total Monthly Obligation $4,183

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
7d
Score
18
Yield
5.0%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Condo Apartment
MLS® Number-W14089178
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1 (2026)
Maintenance-$759.61/mo
Locker-None
Parking-1 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL HERITAGE REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Other
Possession-Flex
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Welcome to Penthouse 39 at Tridel's The Dupont, a newly completed boutique mid-rise at Dupont and Ossington. This thoughtfully designed 826 sq. ft. two-bedroom, two-bathroom suite features a desirable southeast exposure, nine-foot smooth ceilings and a bright, functional open-concept layout. The contemporary kitchen offers integrated appliances, sleek cabinetry, stone countertops and a matching backsplash, flowing into the spacious living and dining area and out to a private balcony. The primary bedroom includes a private ensuite, while the second bedroom and full bathroom provide excellent flexibility for family, guests or a home office. Smart-suite technology, digital entry, ensuite laundry and premium plank flooring add everyday comfort. One underground parking space included. Residents enjoy exceptional amenities, including a rooftop pool, fitness centre, yoga studio, sauna, steam room, party and dining rooms, games room, children's room and concierge. Ideally situated near Ossington, Geary Avenue, Christie Pits, shops, restaurants, parks and transit. A rare opportunity to own a brand-new penthouse in one of Toronto's most vibrant west-end neighbourhoods.

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$4,183/mo
Mortgage $3,223
Monthly Loss $3,335
Principal$848
Interest$2,375
Property Tax$0
Condo Fees$760
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.3/ 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
$40,140/yr
NOI
$24,610/yr
Net Cash Flow
-$1,172/mo
Cash Margin
-35.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.8/ 100

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

Comparables

Properties near 858 Dupont Street Ph39

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.