858 Dupont Street 328, Toronto W02

$1,134,000
858 Dupont Street 328

$1,134,000

New
16d
Condo ApartmentApartment

858 Dupont Street 328, Toronto W02

Total Monthly Obligation $5,649

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
16d
Score
16
Yield
4.3%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Condo Apartment
MLS® Number-W13873746
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$874.31/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES HEAPS ESTRIN TEAM
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Elevated quality meets richness of culture at The Dupont by Tridel, where one of Toronto's most respected builders makes its mark on one of the city's most beloved streets. Dupont is a neighbourhood layered with history, creativity, and human stories; an evolving cultural corridor where every café, gallery, shop, mural, and home contributes to its artful identity. Any new addition to the area must move in harmony with that rhythm while carrying it into the next era, and The Dupont does exactly that. Boutique in scale with refined Art Deco-inspired architecture, this thoughtfully designed mid-rise blends seamlessly into the character of Geary, Shaw, Dovercourt, and Ossington. This exquisite 2-bedroom southeast corner suite offers an ideal opportunity for Dupont lovers alike, whether you're a young family, downsizer, or simply someone searching for charm and character in a vibrant urban setting. Featuring a bright and functional split-bedroom layout with a large open-concept kitchen, dining, and living area, the suite is wrapped in windows with no borrowed light in any room. Enjoy quiet, unobstructed southern residential views along with an abundance of natural light throughout thanks to the premium corner exposure. Smooth ceilings throughout. Smart home security and locking system integrated with concierge. Premium finishes include plank laminate flooring, quartz countertops, frameless mirrored sliding closet doors, built-in kitchen appliances, and Tridel's Smart Suite system. Fiber cabling and Bulk Internet Service. Kitchen & laundry appliances. Concierge, Outdoor Pool, Bbq Area, Fireside Lounge, Fitness Center, Sauna, Steam Rm, Yoga Studio, Party Rm, Games Rm, Kids Play Rm, Ft. Tridel Connect Conveniences. Pricing shown includes an underground parking spot.

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

Closing Costs

Mortgage Amount
$907,200
Land Transfer Taxes$19,155
Legal Fees (Est.)
$
Total cash required for closing$247,455

Total Monthly Obligation

$5,649/mo
Mortgage $4,574
Monthly Loss $4,445
Principal$1,204
Interest$3,371
Condo Fees$874
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.3/ 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
$48,420/yr
NOI
$30,686/yr
Net Cash Flow
-$2,017/mo
Cash Margin
-50.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.8/ 100

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

Comparables

Properties near 858 Dupont Street 328

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.