500 Dupont Street 202, Toronto C02

$442,469
500 Dupont Street 202

$442,469

New
21d
Condo ApartmentApartment

500 Dupont Street 202, Toronto C02

Total Monthly Obligation $2,785

Bed+Den
2+1
Baths
1
Park
0
Sqft
0-499
DOM
21d
Score
17
Yield
5.1%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Condo Apartment
MLS® Number-C13853540
Bed+Den-2+1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$3,092.26 (2026)
Maintenance-$542.96/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 large closet space. 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
$353,975
Land Transfer Taxes$5,324
Legal Fees (Est.)
$
Total cash required for closing$95,318

Total Monthly Obligation

$2,785/mo
Mortgage $1,785
Monthly Loss $2,316
Principal$470
Interest$1,315
Property Tax$258
Condo Fees$543
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.7%0
5-Year IRR
5.2%11
10-Year IRR
7.1%
Returns Index
7.0/ 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
$22,704/yr
NOI
$8,426/yr
Net Cash Flow
-$1,083/mo
Cash Margin
-57.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
26.9/ 100

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

Comparables

Properties near 500 Dupont Street 202

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.