23 Hollywood Avenue 1807, Toronto C14

$599,000
23 Hollywood Avenue 1807

$599,000

New
25d
Condo ApartmentApartment

23 Hollywood Avenue 1807, Toronto C14

Total Monthly Obligation $3,916

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
25d
Score
17
Yield
6.0%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-C13835328
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,207.36 (2026)
Maintenance-$1,032.43/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

*** All utilities included in the maintenance fee!!*** Located In A Prime Pocket of Yonge & Sheppard***An Exceptional Move-In Ready & Freshly Painted 2+Den, 2 Full Bathroom Luxury Condo with a Functional Layout-Hardwood Floors Throughout-One of the B.E.S.T Layout in the Building***Perfect Floor Plan/Living Space with Split Bedroom, Generous-Size Den-Can Be Used as an Office Or Bedroom-Step Out to the Huge Spacious Balcony Thru 3 Access Points (Living Room, Master Bedroom & Den), Upgraded Kitchen W/ Stainless Steel Appliances-The Open Concept Kitchen W/ Breakfast Bar and Separate Breakfast/Dining Area Flows Perfectly into the Open Living Area***A Master Bedrm W/ Walk-In Closet and 3-Piece Ensuite***Comes W/ 1 Parking & 1 Locker W/ Plenty of Visitor Parking. 5 mins to Subway (Close to Yonge-Shepard Station or North York Station), Close to Parks, Library, Hwy, Restaurants and Shops! Top Ranking Schools!!***Amenities Include 24hr Concierge, INDOOR POOL, Gym, Sauna, Party Room, Meeting Room, Guest Suites and MANY MORE!!

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,916/mo
Mortgage $2,416
Monthly Loss $3,280
Principal$636
Interest$1,780
Property Tax$267
Condo Fees$1,032
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.9%18
10-Year IRR
8.4%
Returns Index
10.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$35,796/yr
NOI
$14,220/yr
Net Cash Flow
-$1,231/mo
Cash Margin
-41.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
20.7/ 100

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

Comparables

Properties near 23 Hollywood Avenue 1807

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.