18 Hillcroft Drive, Toronto W08

$2,880,000
18 Hillcroft Drive

$2,880,000

New
21d
Detached2-Storey

18 Hillcroft Drive, Toronto W08

Total Monthly Obligation $13,082

Beds
5
Baths
6
Park
4
Sqft
3500-5000
DOM
21d
Score
16
Yield
4.0%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-W13856084
Beds-5
Bathrooms-6
Size-3500-5000 sqft
Lot Size-50 × 114 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$13,074.98 (2026)
Parking-6 - Built-In
Basement-Finished with Walk-Out, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-45 Days/Flex
Neighbourhood-Islington-City Centre West
Title-Residential Freehold

No agent assigned

An impressive custom-built home on a desirable 50 x 114 lot in central Etobicoke, offering nearly 6,000sf of luxurious finished living space across 3 levels. The main level features a gracious foyer with heated floors and two closets, expansive living and dining rooms with pristine hardwood floors, a gas fireplace, crown moulding and pot lights, a gourmet kitchen with custom cabinetry, granite counters, an oversized island, pantry and premium Bertazzoni, Thermador & Bosch appliances, an adjoining breakfast area with a bay window overlooking the backyard, a coveted family room with custom built-ins, a gas fireplace, coffered ceiling and a walkout to the stone terrace, a dedicated office with built-ins and crown moulding and a convenient powder room. The second level includes a serene primary retreat with a tray ceiling, private balcony, custom walk-in dressing room & a spa-like 6-piece ensuite with a double vanity, glass shower, jetted tub, heated floors and a water closet, three additional generous bedrooms and two refined full bathrooms. The expansive lower level offers nearly 9ft ceilings, a massive rec room with pot lights, a wet bar and a walk-up to the backyard, an additional bedroom with an ensuite, a cedar sauna and adjacent 3-piece bath, a laundry room and exceptional storage. Pool-sized, fully fenced west-facing backyard with mature trees and landscaping, stone terrace, interlocking patio and a charming garden shed. Built-in garage with direct interior access and a heated private driveway provide parking for 6 cars. Extras include 9ft ceilings and venetian plaster common areas on main and second levels, custom millwork, irrigation, skylights, 200 AMP service, central vac, sump pump & more! Near Echo Valley Park, Rosethorn Park, shops at Thorncrest Plaza and excellent schools- Rosethorn JS, John G Althouse & St. Gregory. Easy access to Kipling Station, Hwy 427 & Pearson. A sophisticated luxury home in an established, family-friendly Etobicoke neighbourhood!

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

Closing Costs

Mortgage Amount
$2,304,000
Land Transfer Taxes$58,475
Legal Fees (Est.)
$
Total cash required for closing$635,975

Total Monthly Obligation

$13,082/mo
Mortgage $11,617
Monthly Loss $10,025
Principal$3,057
Interest$8,560
Property Tax$1,090
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.7%27
10-Year IRR
9.5%
Returns Index
14.8/ 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
$114,684/yr
NOI
$85,641/yr
Net Cash Flow
-$4,480/mo
Cash Margin
-46.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo14
Risk Index
13.2/ 100

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

Comparables

Properties near 18 Hillcroft Drive

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.