1420 Dupont Street 712, Toronto W02

$530,000
1420 Dupont Street 712

$530,000

New
2d
Condo ApartmentApartment

1420 Dupont Street 712, Toronto W02

Total Monthly Obligation $3,170

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
600-699
DOM
2d
Score
19
Yield
6.0%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Apartment
MLS® Number-W14101756
Beds-2
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,539.8 (2026)
Maintenance-$620.22/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Electric)
Brokerage-KELLER WILLIAMS EMPOWERED REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Dovercourt-Wallace Emerson-Junction
Title-Residential Condo & Other

No agent assigned

Welcome to Fuse Condos! This bright and spacious 2-bedroom corner suite offers 688 sq. ft. of thoughtfully designed living space, an open-concept kitchen with quartz countertops and a peninsula island, and expansive north and west views. Natural light fills the suite, while the functional layout makes excellent use of every square foot. Step outside onto your private balcony to enjoy some fresh air and take in the views. Owned parking and locker included and assigned bike storage for 2 bikes! Enjoy exceptional everyday convenience with a grocery store and Shoppers Drug Mart connected directly to the building - no need to step outside on those cold winter days! Commuting is easy with nearby GO Transit, UP Express and TTC connections. Parks, schools, neighbourhood cafés and restaurants are all close by, along with the new Railpath pedestrian trail just steps away.Residents also enjoy a generous, access-controlled, multi-level outdoor amenity space - a welcome retreat from the bustle of city life. A fantastic opportunity to enjoy comfortable, connected urban living in Toronto's vibrant Junction Triangle neighbourhood!

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

Closing Costs

Mortgage Amount
$424,000
Land Transfer Taxes$7,075
Legal Fees (Est.)
$
Total cash required for closing$114,575

Total Monthly Obligation

$3,170/mo
Mortgage $2,138
Monthly Loss $2,607
Principal$563
Interest$1,575
Property Tax$212
Condo Fees$620
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.3%31
10-Year IRR
10.2%
Returns Index
16.6/ 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
$31,872/yr
NOI
$16,302/yr
Net Cash Flow
-$779/mo
Cash Margin
-29.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
25.6/ 100

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

Comparables

Properties near 1420 Dupont Street 712

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.