35 Hollywood Avenue 2022, Toronto C14

$779,900
35 Hollywood Avenue 2022

$779,900

New
2d
Condo ApartmentApartment

35 Hollywood Avenue 2022, Toronto C14

Total Monthly Obligation $4,364

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
2d
Score
16
Yield
4.7%
Cash on Cash
-7.6%
Cap Rate
2.9%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-C14102474
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$3,629.39 (2026)
Maintenance-$715.34/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60 Days/TBA
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Look No Further! Stunning Upgraded 2 Bedroom + Den, 2 Bathroom Suite In The Heart Of North York! Enjoy Magnificent, Unobstructed East-Facing Views From This Beautifully Renovated Suite. Nearly 900 Sq. Ft. Well Designed Living Space, Split-Bedroom Layout, Soaring 9-Ft Ceilings For A Bright, Airy Feel. One Parking Space And One Locker Included! Steps To The Subway, Shopping, Restaurants, Arts Centre. Exceptional Building Amenities Include 24-Hour Concierge Service, An Indoor Pool, A Gym, A Guest Suite, Media Room, Bike Storage And Ample Visitor Parking.

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

Closing Costs

Mortgage Amount
$623,920
Land Transfer Taxes$12,073
Legal Fees (Est.)
$
Total cash required for closing$169,553

Total Monthly Obligation

$4,364/mo
Mortgage $3,146
Monthly Loss $3,536
Principal$828
Interest$2,318
Property Tax$302
Condo Fees$715
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.7%17
10-Year IRR
8.2%
Returns Index
9.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$36,876/yr
NOI
$18,575/yr
Net Cash Flow
-$1,598/mo
Cash Margin
-52.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.2/ 100

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

Comparables

Properties near 35 Hollywood Avenue 2022

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.