18 Holmes Avenue 1412, Toronto C14

$375,000
18 Holmes Avenue 1412

$375,000

New
26d
Condo ApartmentApartment

18 Holmes Avenue 1412, Toronto C14

Total Monthly Obligation $2,533

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
26d
Score
21
Yield
7.1%
Cash on Cash
-2.0%
Cap Rate
4.1%
5Y IRR
14.0%
10Y IRR
13.3%
Property Type-Condo Apartment
MLS® Number-C13854316
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 27, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$2,357.5 (2025)
Maintenance-$623.54/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 ATRIA REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick, Concrete
Possession-Flex
Neighbourhood-Willowdale East
Title-Residential Condo & Other

No agent assigned

One Bedroom Located Right On Yonge And Finch! Full Sized Appliances, Hardwood Floors, And Floor To Ceiling Windows. Walking Distance To Restaurants, Parks, Ttc (Finch Station), And Retail Plazas. Efficient Floor Plan. Light Fixtures And Blinds Included! Rare Amenities That Include An Indoor Pool, Lap Pool. Hot Tubs. Gym, Party Room, Rooftop Terrace. 24Hr Concierge. Unit Comes With One Parking And Locker! Building Also Has Visitor's Parking.

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

Closing Costs

Mortgage Amount
$300,000
Land Transfer Taxes$4,100
Legal Fees (Est.)
$
Total cash required for closing$80,600

Total Monthly Obligation

$2,533/mo
Mortgage $1,513
Monthly Loss $2,135
Principal$398
Interest$1,115
Property Tax$196
Condo Fees$624
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.8%34
10-Year IRR
10.7%
Returns Index
18.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$26,796/yr
NOI
$11,876/yr
Net Cash Flow
-$523/mo
Cash Margin
-23.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
30.6/ 100

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

Comparables

Properties near 18 Holmes Avenue 1412

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.