21 Hillcrest Avenue 1501, Toronto C14

$449,900
21 Hillcrest Avenue 1501

$449,900

New
18d
Condo ApartmentApartment

21 Hillcrest Avenue 1501, Toronto C14

Total Monthly Obligation $3,097

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
18d
Score
17
Yield
6.3%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-C13862698
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$2,486.09 (2026)
Maintenance-$875.31/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE NEW WORLD REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Rarely Offered Spacious Corner Unit In Luxury Monarch Built Building! Prime Location In The Heart of North York! Great Layout! Spacious & Sun-Filled 658sf + Balcony! Wrap-Around Windows In Living & Dining Room. Laminate Flooring In Lr, Dr & Br(2026). Hardwood Kitchen Cabinets(2026), SS Appliances! Breakfast Bar and Quartz Counter-Top(2026)! Professionally Painted Through Out(2026). Water-Resistant Vinyl Flooring In Kitchen(2026). Walk In Closet & Juliet Balcony. Spectacular East Picture View, Away From Noise! Large Private Balcony To Enjoy The View & Fresh Air. Well-Maintained & Lovely Unit! Not Close To Elevator Or Garbage Chute. One of North York's Most Sought-After Buildings & Intersection! Steps To Subway, Mel Lastman Square, Empress Walk, Theatre, Library, Shops, Restaurants, Grocery Stores, Art Centre And More! Steps To The Lovely Willowdale Park Trail!

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$3,097/mo
Mortgage $1,815
Monthly Loss $2,620
Principal$478
Interest$1,337
Property Tax$207
Condo Fees$875
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.6%16
10-Year IRR
8.2%
Returns Index
9.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$28,404/yr
NOI
$10,174/yr
Net Cash Flow
-$967/mo
Cash Margin
-40.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
24.9/ 100

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

Comparables

Properties near 21 Hillcrest Avenue 1501

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.