28 Hollywood Avenue 906, Toronto C14

$889,000
28 Hollywood Avenue 906

$889,000

New
7d
Condo ApartmentApartment

28 Hollywood Avenue 906, Toronto C14

Total Monthly Obligation $5,954

Bed+Den
3+1
Baths
2
Park
2
Sqft
1400-1599
DOM
7d
Score
15
Yield
5.6%
Cash on Cash
-10.1%
Cap Rate
2.4%
5Y IRR
7.7%
10Y IRR
8.4%
Property Type-Condo Apartment
MLS® Number-C14091292
Bed+Den-3+1
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,557.83 (2026)
Maintenance-$1,788.49/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Rarely Offered Southeast Corner Suite in the Heart of North York!Welcome to this exceptionally spacious 1,475 sq. ft. residence featuring panoramic southeast views, abundant natural light and a highly desirable split-bedroom layout.Both generously sized bedrooms offer private ensuite bathrooms and walk-in closets, providing outstanding comfort and privacy. The bright corner Sunroom/Den, featuring windows on two sides, is perfect for a home office, reading lounge or peaceful retreat.Beautifully appointed with hardwood flooring throughout, an elegant marble foyer, fresh paint and a walk-out to an open balcony.Additional highlights include rare tandem parking accommodating two vehicles, conveniently located next to the elevator, plus an oversized locker (Level A, #46).Enjoy 24-hour concierge service, outdoor visitor parking and exceptional convenience. Steps to subway stations, shopping, restaurants, cinemas, library and everyday amenities. Located in the sought-after Earl Haig Secondary School and McKee Public School area.An exceptional opportunity for downsizers, families and buyers seeking generous living space without compromising urban convenience.All-Inclusive Maintenance Fees! Monthly fee of $1,788.49 covers heat, hydro, water, air conditioning, cable TV and high-speed internet, offering convenient and predictable monthly budgeting. Enjoy an exceptionally spacious 1,475 sq. ft. southeast corner residence with tandem parking for two vehicles, an oversized locker and extensive building amenities.

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

Closing Costs

Mortgage Amount
$711,200
Land Transfer Taxes$14,255
Legal Fees (Est.)
$
Total cash required for closing$193,555

Total Monthly Obligation

$5,954/mo
Mortgage $3,586
Monthly Loss $5,011
Principal$944
Interest$2,642
Property Tax$380
Condo Fees$1,788
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.0%0
5-Year IRR
5.0%11
10-Year IRR
7.0%
Returns Index
6.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$49,560/yr
NOI
$16,184/yr
Net Cash Flow
-$2,237/mo
Cash Margin
-54.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.4/ 100

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

Comparables

Properties near 28 Hollywood Avenue 906

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.