28 Hollywood Avenue 311, Toronto C14

$819,000
28 Hollywood Avenue 311

$819,000

New
2d
Condo ApartmentApartment

28 Hollywood Avenue 311, Toronto C14

Total Monthly Obligation $5,383

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1400-1599
DOM
2d
Score
16
Yield
6.1%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-C14103094
Beds-2
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,342.98 (2026)
Maintenance-$1,517.91/mo
Locker-None
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-TBA
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

Welcome to Suite 311 at 28 Hollywood Ave- a beautifully renovated and exceptionally spacious residence offered approximately 1485 Sq ft of refined living in heart of North York. This move in ready home has been thoughtfully updated throughout,featuring a modern kitchen with quality finishes, fully renovated bathrooms, elegant hardwood flooring, stone fireplace, custom mouldings, and upgraded light fixtures that add warmth and sophistication. The generous layout provides expansive principal rooms, ideal for both everyday living and entertaining. Large windows allow for abundant nature light, creating a bright and inviting atmosphere. Situated in a highly sought-after location just steps to transit, shopping, restaurants and all amenities, this is a rare opportunity to own a turnkey unit of this size and quality in a prime neighborhood. Earl Haig S.S. and Mckee P.S. School zone, 24 hours concierge, outdoor visitor parking. All Utilities and TV cable included. Parking $88.40/month.

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

Closing Costs

Mortgage Amount
$655,200
Land Transfer Taxes$12,855
Legal Fees (Est.)
$
Total cash required for closing$178,155

Total Monthly Obligation

$5,383/mo
Mortgage $3,304
Monthly Loss $4,514
Principal$869
Interest$2,434
Property Tax$362
Condo Fees$1,518
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
7.0%18
10-Year IRR
8.5%
Returns Index
10.3/ 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
$49,560/yr
NOI
$19,646/yr
Net Cash Flow
-$1,666/mo
Cash Margin
-40.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.8/ 100

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

Comparables

Properties near 28 Hollywood Avenue 311

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.