28 Holwood Avenue, Toronto W03

$1,165,000
28 Holwood Avenue

$1,165,000

New
18d
Detached2 1/2 Storey

28 Holwood Avenue, Toronto W03

Total Monthly Obligation $5,424

Beds
5
Baths
2
Park
3
Sqft
1100-1500
DOM
18d
Score
18
Yield
4.3%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-W13868650
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-24.79 × 133 ft
Listed on site-Oct 5, 2026
Style-2 1/2 Storey
Building Type-Detached
Taxes-$4,197.19 (2026)
Parking-4 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP OLD MILL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30 days
Neighbourhood-Keelesdale-Eglinton West
Title-Residential Freehold

No agent assigned

Fantastic 2-storey detached home in Toronto's vibrant Keelesdale-Eglinton West neighbourhood, offering exceptional flexibility for investors, end users or multi-generational families. Currently configured as two self-contained living areas, the property offers excellent income potential or the opportunity to convert back to a spacious single-family home, subject to buyer verification and applicable requirements.The main-floor apartment features 2 bedrooms and 1 bathroom, a well-appointed eat-in kitchen with granite countertops, ensuite laundry, a spacious bathroom and central air conditioning. Walk out to the rear patio and generous backyard, with convenient access to parking.The upper-floor apartment features 3 bedrooms and 1 bathroom, a very large eat-in kitchen, ensuite stacked laundry and wood flooring throughout. A distinctive spiral staircase leads to a loft-style primary bedroom, creating a unique and spacious living environment.The home also features a large, segmented detached garage appropriate for a car and workshop, offering excellent parking, storage and hobby space. Freshly painted, with numerous pot lights, main-floor kitchen cabinetry and a second-floor bathroom. Two separate laundry facilities add exceptional convenience and flexibility to the current two-unit configuration. The generous backyard provides plenty of space for entertaining, gardening or family enjoyment. Ideally located close to local shops, schools, parks, places of worship and everyday amenities, with convenient access to transit, highways, and the Eglinton corridor, including a five minute walk to Keelesdale Station on TTC Line 5. A rare opportunity to own a versatile detached home with 2 bedrooms on the main floor and basement, and 3 bedrooms on the upper floor, offering multiple possibilities in a well-connected Toronto community. Please note: Some photos have been virtually staged to illustrate use of the space. Tenants will be leaving Oct 31, 2026. N11 Signed.

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

Closing Costs

Mortgage Amount
$932,000
Land Transfer Taxes$19,775
Legal Fees (Est.)
$
Total cash required for closing$254,275

Total Monthly Obligation

$5,424/mo
Mortgage $4,699
Monthly Loss $4,187
Principal$1,237
Interest$3,463
Property Tax$350
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
18/ 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
$50,172/yr
NOI
$36,458/yr
Net Cash Flow
-$1,661/mo
Cash Margin
-39.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
17.9/ 100

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

Comparables

Properties near 28 Holwood 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.