116 Dunlop Street, Richmond Hill
Richmond Hill
$1,280,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by LPT REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
5
Days on Market
126
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,400/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Welcome To 116 Dunlop Street, Fabulous House In Prime Richmond Hill. The Desirable 'Crosby' Community. Over 3600 Sq Feet Of Living Space. This delightful residence offers a perfect blend of comfort, convenience, and charm. Inside, you'll find spacious living areas filled with natural light, ideal for entertaining guests or relaxing with family. The well-appointed kitchen boasts a large eat-in area, ample storage, backyard retreat. Walk-In Distance To Richmond Hill Centre For The Performing Arts, Restaurants, Shopping, Community Centre With Wave Pool, Hockey Arena And Much More. Stunning Open Concept Layout, Gleaming Hardwood Floors, Beautiful Gourmet Kitchen With Built-In Appliances And Granite Counters. 4 Spacious Bedrooms And Professionally Finished Basements.(this property features 2 large/master bedrooms.) A True Gem! Excellent connectivity to Toronto via Yonge Street and Highway 404. You'll also enjoy the convenience of a variety of shops, restaurants, and services just minutes away on Yonge Street! Steps To Elgin Barrow Arena Complex, Richmond Hill Lawn Bowling & Tennis Courts.
MississaugaInvestor.ca
116 Dunlop Street
Detached · 4bd/5ba · ~2,750 sqft
$1,280,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.66%
Monthly Cash Flow
-$3,060/mo
Estimated Rent
$5,150/mo
Cash-on-Cash
-13.06%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,150 |
| Mortgage | −$5,892 |
| Property Tax | −$768 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,067 |
| Vacancy (5%) | −$258 |
| Cash Flow | -$3,060/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$61,800 |
| Vacancy (5%) | −$3,090 |
| Property Tax | −$9,216 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,800 |
| Annual NOI | $33,994 |
| Cap Rate | 2.66% |
Cash Required to Close
| Down Payment (20%) | $256,000 |
| Ontario Land Transfer Tax | $22,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $281,075 |
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.