1508 Dupont Street, Toronto W02
Toronto W02
$989,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KELLER WILLIAMS REFERRED URBAN REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
6
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Say good-bye to condo fees and hello to freehold living. Located right at Dupont and Symington this beautiful 2+1 freehold townhouse puts you right in the heart of Toronto's liveliest neighborhoods. Step outside your door to indie coffee shops, TTC and quick access to the Dundas West subway station. This home has great bones add your personal touches. 2 parking spots right at your back door. Basement can be a 3rd bedroom or great party room music room exercise room. Separate 3 piece washroom is in the basement. Very spacious living. Hardwood flooring main and upper floors. Vacant and ready to move in. Location Location Location!
MississaugaInvestor.ca
1508 Dupont Street
Att/Row/Townhouse · 3bd/2ba · ~1,300 sqft
$989,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.06%
Monthly Cash Flow
-$3,677/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-20.33%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$4,552 |
| Property Tax | −$783 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$824 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$3,677/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$9,396 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,890 |
| Annual NOI | $10,504 |
| Cap Rate | 1.06% |
Cash Required to Close
| Down Payment (20%) | $197,800 |
| Ontario Land Transfer Tax | $16,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $217,055 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.