205 Hilda Avenue 311, Toronto C07

$488,000
205 Hilda Avenue 311

$488,000

New
2d
Condo ApartmentApartment

205 Hilda Avenue 311, Toronto C07

Total Monthly Obligation $3,053

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
2d
Score
25
Yield
7.8%
Cash on Cash
3.2%
Cap Rate
5.3%
5Y IRR
18.1%
10Y IRR
16.7%
Property Type-Condo Apartment
MLS® Number-C14102784
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,578.16 (2026)
Maintenance-$670/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Brick
Possession-TBA
Neighbourhood-Newtonbrook West
Title-Residential Condo & Other

No agent assigned

Welcome to This Bright and Spacious 3-Bedroom, 2-Bathroom Condo in the Highly Desirable Yonge & Steeles Area! Enjoy the Exceptional Value of Low, All-Inclusive Maintenance Fees Covering Hydro, Water, Central Heating & A/C, Cable TV, and One Parking Space! This Well-Laid-Out Unit Features an L-Shaped Living and Dining Area with a Walk-Out to a Large West-Facing Balcony. The Eat-In Kitchen Offers a Separate Breakfast Area, While the Primary Bedroom Features a Convenient 2-Piece Ensuite. Two Additional Bedrooms Provide Flexible Space for Family, Guests, or a Home Office. A Fantastic Opportunity to Renovate and Customize to Your Own Taste and Style! Ideally Located Within Walking Distance to Centerpoint Mall, Public Transit, Supermarkets, Restaurants, Schools, Parks, and Everyday Amenities. An Excellent Opportunity to Enjoy Spacious Condo Living with Outstanding Value in a Prime Location!

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

Closing Costs

Mortgage Amount
$390,400
Land Transfer Taxes$6,235
Legal Fees (Est.)
$
Total cash required for closing$105,335

Total Monthly Obligation

$3,053/mo
Mortgage $1,968
Monthly Loss $2,535
Principal$518
Interest$1,450
Property Tax$215
Condo Fees$670
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.2%4
5-Year IRR
14.1%65
10-Year IRR
14.0%
Returns Index
34.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$38,100/yr
NOI
$21,272/yr
Net Cash Flow
-$196/mo
Cash Margin
-6.2%1
Cash Flow Index
1.4/ 100
Risk Profile
Weight: 20%
DSCR
0.9020
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
30.1/ 100

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

Comparables

Properties near 205 Hilda Avenue 311

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.