317- 38 Hollywood Avenue, Toronto C14
Toronto C14
$499,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
6
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful And Bright South East Exposure Facing Willowdale Park, 2 Bedrooms Unit In Hollywood Plaza. Approx More Than 900 Sq Ft With Locker And Underground Parking. Great Location With Excellent School Zone: Hollywood P/S. Earl Haig S/S., Steps To 24 Hrs Metro, Subway, Park, Library And Shopping. Great Location And Great Starter Home!!! Large Walk-In Closet In Master Bedroom. Quiet And Well Maintained Low Rise Building!!!
MississaugaInvestor.ca
317- 38 Hollywood Avenue
Condo Apartment · 2bd/1ba · ~950 sqft
$499,800
Cash-Flow Report · August 2, 2026
Cap Rate
1.1%
Monthly Cash Flow
-$1,844/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-20.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,301 |
| Property Tax | −$396 |
| Insurance | −$225 |
| Condo Fee | −$774 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,844/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,748 |
| Insurance | −$2,700 |
| Condo Fee | −$9,288 |
| Annual NOI | $5,494 |
| Cap Rate | 1.1% |
Cash Required to Close
| Down Payment (20%) | $99,960 |
| Ontario Land Transfer Tax | $6,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,431 |
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.