128 Hillsdale Avenue E, Toronto C10

$1,799,000
128 Hillsdale Avenue E

$1,799,000

New
3d
Semi-Detached 2 1/2 Storey

128 Hillsdale Avenue E, Toronto C10

Total Monthly Obligation $8,478

Beds
5
Baths
4
Park
2
Sqft
2000-2500
DOM
3d
Score
17
Yield
4.4%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.7%
Property Type-Semi-Detached
MLS® Number-C14096562
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-20 × 133.36 ft
Listed on site-Oct 20, 2026
Style-2 1/2 Storey
Building Type-Semi-Detached
Taxes-$10,151.52 (2026)
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BOSLEY REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Immed/TBA
Neighbourhood-Mount Pleasant West
Title-Residential Freehold

No agent assigned

Set on lovely Hillsdale Avenue, just east of Yonge and South of Eglinton, this spacious 4+1 bed, 4 bath semi is not to be missed. Offering over 3,000 square feet of total living space, this home is more than meets the eye. The main floor with 9 foot ceilings has a welcoming foyer which opens into the living and dining room with crown moulding, hardwood floors, and gas fireplace. The updated kitchen features a kitchen island for casual dining, plenty of storage, and a snug, the perfect spot to perch with a good book or morning cup of coffee. The kitchen overlooks the expertly tended garden. Come summer, enjoy fresh chives, arugula, rhubarb and asparagus, alongside pretty perennial blooms. The second floor holds a principal suite a lovely retreat, with a private balcony overlooking the garden, his and hers walk-in closets and five piece ensuite. A second bedroom or den completes this level. The third floor is a delight for children of all ages, filled with natural light, with skylit hallway and bathroom, and two generous bedrooms. The fully finished lower level has an oversized recreation room with gas fireplace and warm hardwood floors throughout. There is an additional bedroom, 3 piece bath, and ample storage. A private drive with parking for two adds everyday convenience. All of this on a wonderful midtown street in the desirable North Toronto CI catchment and just a 10 minute walk to Yonge & Eglinton! A quick stroll to the subway, LRT, and the neighbourhood's much loved shops and restaurants along Yonge and Mount Pleasant - all of your needs are steps away. 128 Hillsdale East is a home that makes the very best of city living feel wonderfully effortless.

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

Closing Costs

Mortgage Amount
$1,439,200
Land Transfer Taxes$32,455
Legal Fees (Est.)
$
Total cash required for closing$393,755

Total Monthly Obligation

$8,478/mo
Mortgage $7,257
Monthly Loss $6,568
Principal$1,910
Interest$5,347
Property Tax$846
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.3%31
10-Year IRR
10.0%
Returns Index
16.5/ 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
$78,804/yr
NOI
$56,272/yr
Net Cash Flow
-$2,567/mo
Cash Margin
-39.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
14.9/ 100

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

Comparables

Properties near 128 Hillsdale Avenue E

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.