211 Frank Endean Road, Richmond Hill
Richmond Hill
$1,628,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
5
Days on Market
95
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,350/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To This Charming Home Nestled In The Sought-After Rouge Woods Community, Known For Its Family-Friendly Environment And High-Ranking Schools! This Stunning 4 Beds, 5 Baths, Double Garage Detached House Features High Ceilings (9' On Ground Floor And Soaring At Kitchen & Breakfast Area), Unobstructed View From Both Front And Backyard And Multi-Level Layout With Hardwood Flooring Throughout. Step Inside To Find A Beautifully Upgraded Interior: A Gourmet Kitchen With Quartz Countertops, A Bright And Cozy Breakfast Area With Soaring Ceilings. Each Bedroom Is Generously Sized. The Primary Bedroom Offers A Private Ensuite For Ultimate Comfort. The Fully Renovated Basement Is Perfect For Entertainment Or Extended Family Living. Located In The Heart Of Rouge Woods, This Home Is Minutes Away From Top-Rated Schools (Bayview Secondary -9.4, 9/746, Richmond Rose Ps-9.5, Silver Stream Ps-Gifted Program, Catholic Schools...) And Walks To Parks/Shopping/Transits, Making It Perfect For Families Seeking Convenience And Quality. New Upgrades Include: Roof(2024), Kitchen(2025), A/C(2024), Finished Bmt, Newer Furnace, Storm Door, Hardwood Floor...
MississaugaInvestor.ca
211 Frank Endean Road
Detached · 4bd/5ba · ~2,750 sqft
$1,628,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.16%
Monthly Cash Flow
-$5,920/mo
Estimated Rent
$4,350/mo
Cash-on-Cash
-19.86%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,350 |
| Mortgage | −$7,493 |
| Property Tax | −$977 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,357 |
| Vacancy (5%) | −$218 |
| Cash Flow | -$5,920/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,200 |
| Vacancy (5%) | −$2,610 |
| Property Tax | −$11,722 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,280 |
| Annual NOI | $18,888 |
| Cap Rate | 1.16% |
Cash Required to Close
| Down Payment (20%) | $325,600 |
| Ontario Land Transfer Tax | $29,035 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $357,635 |
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.