28 Hollywood Avenue 205, Toronto C14

$458,000
28 Hollywood Avenue 205

$458,000

New
28d
Condo ApartmentApartment

28 Hollywood Avenue 205, Toronto C14

Total Monthly Obligation $3,288

Bed+Den
2+1
Baths
1
Park
1
Sqft
900-999
DOM
28d
Score
19
Yield
7.4%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Condo Apartment
MLS® Number-C13831220
Bed+Den-2+1
Bathrooms-1
Size-900-999 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,737 (2025)
Maintenance-$1,012.57/mo
Locker-Ensuite+Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Other)
Brokerage-SMART SOLD REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

McKee Public School and Earl Haig Secondary School districts, 920 Sq.ft. 1 Parking, One of the Largest 1+1 Model, ideally located in the heart of North York. This spacious residence offers an excellent opportunity to create a personalized home in one of the area's most established and sought-after condominium communities. Enjoy exceptional urban convenience with North York Centre Subway Station approximately a five-minute walk away, providing easy access throughout the city. Shopping, restaurants, cafes, parks, the North York Central Library, Empress Walk and everyday amenities are all just steps from your door. The upcoming T&T Supermarket nearby will bring even greater convenience to this highly walkable neighbourhood. Located within the highly regarded McKee Public School and Earl Haig Secondary School districts, this address is an excellent choice for families, professionals and long-term homeowners alike. Hollywood Plaza is a well-managed building offering 24-hour concierge service and convenient visitor parking. The maintenance fee includes all utilities-gas, electricity and water-as well as Bell Fibe TV and high-speed internet, providing exceptional value and predictable monthly expenses.With its generous layout, outstanding school district, comprehensive maintenance-fee inclusions and unbeatable access to transit and amenities, Suite 205 presents a rare opportunity to own a spacious home in the centre of North York.

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

Closing Costs

Mortgage Amount
$366,400
Land Transfer Taxes$5,635
Legal Fees (Est.)
$
Total cash required for closing$98,735

Total Monthly Obligation

$3,288/mo
Mortgage $1,847
Monthly Loss $2,802
Principal$486
Interest$1,361
Property Tax$228
Condo Fees$1,013
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.7%27
10-Year IRR
9.9%
Returns Index
14.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$33,708/yr
NOI
$13,049/yr
Net Cash Flow
-$760/mo
Cash Margin
-27.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.4/ 100

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

Comparables

Properties near 28 Hollywood Avenue 205

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.