
315- 1410 Dupont Road, Toronto W02
Toronto W02
$485,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX PARAMOUNT REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully renovated and rarely offered loft in the highly sought-after Junction Triangle-perfect for buyer's looking to enter the market in style. This sun-filled, south-facing unit offers an open, airy feel with soaring character and modern upgrades throughout.The spacious & sun filled bedroom features large south facing windows and a walk-in closet, while the living space showcases true loft living with exposed ductwork and rare skylights that flood the unit with natural light. New vinyl flooring and fresh paint create a clean, move-in-ready feel, complemented by pot lights and modern lighting throughout.The custom-designed kitchen maximizes both flow and functionality with built-in storage, while the renovated bathroom offers a sleek walk-in shower and upgraded tiles & vanity. The unit also features a den area with cabinetry providing the perfect space for a home office or additional storage-ideal for today's flexible lifestyle.An in-unit storage closet plus a spacious locker ensure plenty of room for all your needs. The stylish faux brick feature wall ties everything together, blending modern updates with classic loft charm.Enjoy unbeatable convenience with TTC just steps away, a short walk to the subway, High Park, and everyday essentials including Shoppers Drug Mart and Food Basics just steps away. Residents also enjoy 24-hour concierge, a well equipped gym, yoga room, party room, ample visitor parking, and pet-friendly rules.A rare opportunity to own a bright, functional, and character-filled loft in one of Toronto's most vibrant communities.
MississaugaInvestor.ca
315- 1410 Dupont Road
Condo Apartment · 2bd/1ba · ~650 sqft
$485,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.69%
Monthly Cash Flow
-$1,551/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-17.53%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,232 |
| Property Tax | −$384 |
| Insurance | −$225 |
| Condo Fee | −$562 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,551/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,608 |
| Insurance | −$2,700 |
| Condo Fee | −$6,744 |
| Annual NOI | $8,178 |
| Cap Rate | 1.69% |
Cash Required to Close
| Down Payment (20%) | $97,000 |
| Ontario Land Transfer Tax | $6,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $106,175 |
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.