920- 8 Hillsdale Avenue, Toronto C10
Toronto C10
$430,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE NEW WORLD REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,550/mo
Estimated from market price-to-rent ratios
Remarks
Lite Imitating Art, Welcome to Art Shoppe lofts Yonge & Eglinton. Steps to all midtown action, your opportuntiy to be & the heart of private castle in the sky. Filled with light, a juliette terrace, custom integrated kitchen. Boutique hotel finishes throughtout for an impeccable look of feel, a locker for extra storage, world class amenities.
MississaugaInvestor.ca
920- 8 Hillsdale Avenue
Condo Apartment · 1bd/1ba · ~250 sqft
$430,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.48%
Monthly Cash Flow
-$1,449/mo
Estimated Rent
$1,550/mo
Cash-on-Cash
-18.48%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,550 |
| Mortgage | −$1,979 |
| Property Tax | −$340 |
| Insurance | −$225 |
| Condo Fee | −$377 |
| Vacancy (5%) | −$78 |
| Cash Flow | -$1,449/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,600 |
| Vacancy (5%) | −$930 |
| Property Tax | −$4,085 |
| Insurance | −$2,700 |
| Condo Fee | −$4,524 |
| Annual NOI | $6,361 |
| Cap Rate | 1.48% |
Cash Required to Close
| Down Payment (20%) | $86,000 |
| Ontario Land Transfer Tax | $5,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $94,075 |
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.