858 Dupont Street 224, Toronto W02

$1,185,000
858 Dupont Street 224

$1,185,000

New
29d
Condo Apartment1 Storey/Apt

858 Dupont Street 224, Toronto W02

Total Monthly Obligation $5,871

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
29d
Score
16
Yield
3.9%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Condo Apartment
MLS® Number-W13823704
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 24, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-New
Maintenance-$890.77/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-tba
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Rarely Offered At The Dupont By Tridel! This Luxury Boutique Residence Offers 1,010 Sq. Ft. Of Interior Living Space Plus An Incredible 468 Sq. Ft. Private Terrace With Natural Gas BBQ Hookup - A Rare Outdoor Retreat With Exceptional Space To Entertain, Dine And Relax. Featuring 3 Bedrooms, 2 Full Bathrooms And Underground Parking. Built By Renowned Tridel With Sophisticated Design, Quality Construction And Beautifully Finished Common Areas. Exceptional Amenities Include A Rooftop Pool And Terrace, 24-Hour Concierge, Fitness Centre, Sauna, Steam Room And Stylish Party/Entertaining Spaces. Steps To The Annex, Restaurants, Cafes, Shops, Parks And Transit. A Rare Combination Of Space, Outdoor Living And Quality In One Of Toronto's Most Desirable Pockets. Exceptional Amenities Include A Rooftop Pool And Terrace, 24-Hour Concierge, Fitness Centre, Sauna, Steam Room And Stylish Party/Entertaining Spaces.

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

Closing Costs

Mortgage Amount
$948,000
Land Transfer Taxes$20,175
Legal Fees (Est.)
$
Total cash required for closing$258,675

Total Monthly Obligation

$5,871/mo
Mortgage $4,780
Monthly Loss $4,613
Principal$1,258
Interest$3,522
Condo Fees$891
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$46,296/yr
NOI
$28,577/yr
Net Cash Flow
-$2,399/mo
Cash Margin
-62.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 858 Dupont Street 224

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.