858 Dupont Street 520, Toronto W02

$639,900
858 Dupont Street 520

$639,900

New
4d
Condo ApartmentApartment

858 Dupont Street 520, Toronto W02

Total Monthly Obligation $3,373

Bed+Den
2+1
Baths
2
Park
1
Sqft
600-699
DOM
4d
Score
19
Yield
5.0%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Condo Apartment
MLS® Number-W14094634
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Maintenance-$591.72/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-FREEMAN REAL ESTATE LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete Block
Possession-TBD
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Welcome to Suite 520 at Tridel's most anticipated condominium - The Dupont Residences. If you are seeking a more refined urban lifestyle, The Dupont delivers that and so much more. Located in the Dupont Cultural Corridor, one of Toronto's coveted neighbourhoods, with easy access to transit, shops, dining, and other local amenities on Dupont, Ossington, Geary and St. Clair West. Bright and spacious, this north-facing one bedroom plus den suite offers the best that Trudel has to offer - 648 sq ft of efficient contemporary design with a flexible floor plan, 9 ft ceilings throughout, large windows, 2 well appointed bathrooms including an ensuite off the bedroom, open concept living/dining with an additional den - perfect for a home office, guest accommodations, or bonus living space, and a private balcony. Over $25,000 in tasteful upgrades which add to the beauty of the space. The upgraded designer kitchen features premium quartzite countertops with upgraded matching quartzite backsplash, and integrated appliances. The suite boasts high-performance laminate flooring with acoustic underlay and integrated Tridel Connect smart home technology. Large windows allow for maximum sunlight in each room. The Dupont is a lifestyle-centric community with 16,000+ square feet of indoor and outdoor amenities, featuring a professional-grade fitness centre and yoga studio, a rooftop oasis complete with barbecues, gardens, pool, sauna and steam room, as well as a games room and kids room, and a well-appointed dining room for easy hosting and entertaining. A rare opportunity for those seeking a well-situated, brand new quality urban home.Note: This is a brand new unit and has never been lived in.

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

Closing Costs

Mortgage Amount
$511,920
Land Transfer Taxes$9,273
Legal Fees (Est.)
$
Total cash required for closing$138,753

Total Monthly Obligation

$3,373/mo
Mortgage $2,581
Monthly Loss $2,694
Principal$679
Interest$1,902
Condo Fees$592
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,752/yr
NOI
$19,076/yr
Net Cash Flow
-$992/mo
Cash Margin
-37.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
24.2/ 100

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

Comparables

Properties near 858 Dupont Street 520

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.