1420 Dupont Street 506, Toronto W02

$378,000
1420 Dupont Street 506

$378,000

New
4d
Condo ApartmentApartment

1420 Dupont Street 506, Toronto W02

Total Monthly Obligation $2,253

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
0-499
DOM
4d
Score
21
Yield
6.1%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Condo Apartment
MLS® Number-W14098246
Beds-1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,749.47 (2026)
Maintenance-$382.67/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete Block
Roof-Flat
Foundation-Concrete
Possession-IMMED/TBA
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Welcome to Fuse Condos! This bright and inviting one-bedroom suite features a desirable south-facing exposure, filling the space with natural light. Step out onto the spacious private balcony and enjoy open views-perfect for your morning coffee or unwinding at the end of the day. The modern kitchen is equipped with granite countertops, full-size stainless steel appliances, and ample cabinetry, while the functional layout is complemented by a stylish 4-piece bathroom and the convenience of ensuite laundry. Ideally located in a vibrant neighbourhood, Food Basics & Shoppers Drug Mart at your door step , transit, Balzac's Coffee, parks, schools, restaurants, and a variety of everyday amenities. Whether you're a first-time buyer, investor, or looking to simplify your lifestyle, this is an excellent opportunity to own in one of the area's most convenient communities. Certain listing photographs have been virtually staged using artificial intelligence for illustrative purposes only.

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

Closing Costs

Mortgage Amount
$302,400
Land Transfer Taxes$4,145
Legal Fees (Est.)
$
Total cash required for closing$81,245

Total Monthly Obligation

$2,253/mo
Mortgage $1,525
Monthly Loss $1,852
Principal$401
Interest$1,124
Property Tax$146
Condo Fees$383
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.9%34
10-Year IRR
10.6%
Returns Index
18.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$23,232/yr
NOI
$12,167/yr
Net Cash Flow
-$511/mo
Cash Margin
-26.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo73
Risk Index
33.4/ 100

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

Comparables

Properties near 1420 Dupont Street 506

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.