1707- 18 Hollywood Avenue, Toronto C14
Toronto C14
$839,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
28
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,600/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Luxurious Hollywood Plaza in Willowdale East! 2 Bedroom Plus Solarium Corner Unit In Prime North York Centre Location. Great Layout Nicely Designed For Living And Entertaining. Kitchen, Living & Dining On One Side & Two Bdrms On The Other Side. Spacious Living Space W/ 1,390 Sq Ft. No Waste Space. Large Primary Bedroom With 5 Pieces Ensuite. Sizeable Solarium Has Sliding Doors & Window And Can Be Easily Converted To The 3rd Bedroom. Separate Kitchen With Breakfast Area. Owner Occupied. Well Maintained & Move-In Ready. Access To Earl Haig S.S. & Mckee P.S. Walks To Supermarkets, Restaurants, Banks, Ttc & Subways. Walk Score of 95. Utilities Are All Included, Bell High Speed Fibre Internet! Amenities W/ Indoor Pool, 24/7 Concierge, Fitness Gym, And Etc.
MississaugaInvestor.ca
1707- 18 Hollywood Avenue
Condo Apartment · 3bd/2ba · ~1,300 sqft
$839,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.34%
Monthly Cash Flow
-$3,625/mo
Estimated Rent
$2,600/mo
Cash-on-Cash
-23.63%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,600 |
| Mortgage | −$3,862 |
| Property Tax | −$664 |
| Insurance | −$225 |
| Condo Fee | −$1,344 |
| Vacancy (5%) | −$130 |
| Cash Flow | -$3,625/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,200 |
| Vacancy (5%) | −$1,560 |
| Property Tax | −$7,971 |
| Insurance | −$2,700 |
| Condo Fee | −$16,128 |
| Annual NOI | $2,841 |
| Cap Rate | 0.34% |
Cash Required to Close
| Down Payment (20%) | $167,800 |
| Ontario Land Transfer Tax | $13,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $184,055 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.