1 Hillsdale Avenue W 405, Toronto C03

$902,646
1 Hillsdale Avenue W 405

$902,646

New
18d
Condo ApartmentApartment

1 Hillsdale Avenue W 405, Toronto C03

Total Monthly Obligation $4,409

Beds
2
Baths
2
Park
0
Sqft
800-899
DOM
18d
Score
16
Yield
4.3%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-C13864064
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$567.7/mo
Locker-None
Parking-Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-BRICK + MORTAR
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Yonge-Eglinton
Title-Residential Condo & Other

No agent assigned

This Brand New 811 SqFt 2-Bedroom, 2-Bathroom Design Offers Incredible Value On On Yonge Street! Welcome To The Newly Completed Uovo Boutique Residences, An Exclusive & Intimate Building With Only 70 Suites. Suite 405, The Basie, Offers 2 Bedrooms, 2 Full Bathrooms And A Nearly 150 SqFt Balcony With Natural Gas Connection. Bonus Features Include Built-In Pantry Across From The Kitchen, Oversized Second Bathroom, And Laundry With Ample Room For Storage.Discover What Sets Uovo Apart With Imported Kitchen and Bathroom Vanity Cabinetry from Venice, Italy, Built-In Pantry With Two Sliding Shelves and Concealed Microwave, Integrated Full-Size Stainless-Steel Appliances With Gas Cooktop & 30-inch Fridge With Built-In Filtered Water Dispenser & Ice Maker, Floor-To-Ceiling Windows, Quartz Counters, Kitchen Island With Breakfast Bar & Wine Fridge, And So Much More! Uovo's Curated Amenities Includes A Fully Equipped Wellness Gym, Furnished Indoor Lounge with Integrated Kitchen & Dining Area Equipped With Two-Sided Fireplace And Pool Table An Oversized, Furnished Outdoor Terrace Which is Outfitted with a BBQ And Fire Pit, State-Of-The-Art, Secure Underground Parking with Digital Access Through LocoMobi, And 20 EV Charger Fitted Parking Spots. Premier Shopping And Dining At Your Doorstep & Seconds From The Subway & Crosstown LRT. With a Perfect 100 Walk Score & 92 Transit Score! Never Lived In And Move-In Ready With Full Tarion Warranty Directly From The Builder. Price Includes Enhanced HST Rebate Which Purchaser Will Need To Apply To The CRA Directly To Receive.

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

Closing Costs

Mortgage Amount
$742,336($20,219 CMHC)
Land Transfer Taxes$14,528
Legal Fees (Est.)
$
Total cash required for closing$196,557

Total Monthly Obligation

$4,511/mo
Mortgage $3,743
Monthly Loss $3,526
Principal$985
Interest$2,758
Condo Fees$568
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-10.0%1
5-Year IRR
6.5%16
10-Year IRR
8.5%
Returns Index
10.1/ 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
$38,592/yr
NOI
$25,520/yr
Net Cash Flow
-$1,616/mo
Cash Margin
-50.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
82.2%14
Vacancy Buffer
2.1 mo33
Risk Index
17.8/ 100

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

Comparables

Properties near 1 Hillsdale Avenue W 405

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.