
33 Maple Grove Avenue, Richmond Hill
Richmond Hill
$3,999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KELLER WILLIAMS REALTY CENTRES
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
6
Days on Market
102
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$7,150/mo
Estimated from market price-to-rent ratios
Remarks
Spectacular custom-built Home on Richmond Hill's coveted Maple Grove Avenue on 0.67 Acres in Oak Ridges, showcasing uncompromising craftsmanship and luxury throughout. Approximately 9,000 sqft of exquisitely finished living space, custom Granite Slabs and 5 Car Garage. Step through the light-filled Foyer with Granite flooring into a Residence defined by exceptional Millwork, 10-ft ceilings on the Main Floor, Skylights and Gold-plated Chandeliers. The elegant formal Dining Room sets the stage for grand entertaining, while a Cambridge Elevator conveniently services all three levels. The Gourmet Kitchen is a Chef's Dream, boasting a large Centre Island, top of the line Appliances, a Viking Gas Stove, Granite Countertops and a spacious Breakfast Area, walking out to your covered Porch. A secondary Caterer's Kitchen includes a professional-grade walk-in Freezer. The sweeping spiral Oak Staircase leads to the upper Level with its 9ft Ceilings, where the grand Primary Suite impresses with a walk-in closet and a 6-piece Ensuite. The other 3 Bedrooms also each have their own walk-in Closets and Ensuites and the Laundry is conveniently located on the 2nd Floor. The Basement features additional 3000+ sqft of Living Space including a 3-piece bath and Fireplace. This Property truly must be experienced in person to appreciate its Scale, Design and Luxury.
MississaugaInvestor.ca
33 Maple Grove Avenue
Detached · 5bd/6ba · ~5,000 sqft
$3,999,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.25%
Monthly Cash Flow
-$17,572/mo
Estimated Rent
$7,150/mo
Cash-on-Cash
-23.71%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$7,150 |
| Mortgage | −$18,407 |
| Property Tax | −$2,399 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$3,333 |
| Vacancy (5%) | −$358 |
| Cash Flow | -$17,572/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$85,800 |
| Vacancy (5%) | −$4,290 |
| Property Tax | −$28,793 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$39,990 |
| Annual NOI | $10,027 |
| Cap Rate | 0.25% |
Cash Required to Close
| Down Payment (20%) | $799,800 |
| Ontario Land Transfer Tax | $86,450 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $889,250 |
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.