47 Hilton Avenue, Toronto C02

$2,739,000
47 Hilton Avenue

$2,739,000

New
22d
Detached2-Storey

47 Hilton Avenue, Toronto C02

Total Monthly Obligation $12,331

HausQ Valuation Report
Beds
6
Baths
5
Park
1
Sqft
2000-2500
DOM
22d
Score
17
Yield
4.0%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-C13847910
Beds-6
Bathrooms-5
Size-2000-2500 sqft
Lot Size-26 × 124 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$10,889 (2025)
Parking-1 - Other
Basement-Finished
Heating-Radiant (Gas)
Brokerage-CENTRAL COMMERCIAL
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Brick, Wood
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Other
Possession-Vacant
Neighbourhood-Casa Loma
Title-Residential Freehold

No agent assigned

'Rare Opportunity' Architect's Award Winning House Also Featured In Canadian House & Home.Chic, Modern,Sophisticated Details;Brazilian Walnut Flrs,Scavolini Crystal Kitchen W/Corian Top,German Closet Sys & Drs,European Faucets & Sinks,Two Intimate Nooks On The South Wall House The Pantry And A Workstation."2007 National Post/Globe And Mail Awards - Honou

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

Closing Costs

Mortgage Amount
$2,191,200
Land Transfer Taxes$54,950
Legal Fees (Est.)
$
Total cash required for closing$604,250

Total Monthly Obligation

$12,331/mo
Mortgage $11,048
Monthly Loss $9,423
Principal$2,907
Interest$8,141
Property Tax$907
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.9/ 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
$110,736/yr
NOI
$84,273/yr
Net Cash Flow
-$4,026/mo
Cash Margin
-43.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo14
Risk Index
13.5/ 100

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

Comparables

Properties near 47 Hilton Avenue

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.