140 Frank Endean Road, Richmond Hill
Richmond Hill
$1,526,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL ELITE JERRY WEN REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
51
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,250/mo
Estimated from market price-to-rent ratios
Remarks
4-bedroom, 3-bathroom detached home in the highly sought-after Rouge Woods community. Featuring 9-foot ceilings on the main floor, a welcoming double-door entry, and hardwood flooring, this beautifully updated home is truly move-in ready. Recent upgrades include fresh paint and numerous pot lights, creating a bright and inviting atmosphere. The sun-filled kitchen boasts luxurious granite countertops and a walkout to the backyard, where a beautiful deck provides the perfect space for outdoor entertaining and relaxation. Retreat to the spacious primary bedroom, complete with a 5-piece ensuite designed for comfort and convenience. Additional updates include an interlock driveway (2018), roof shingles (2017), updated windows, and a furnace (2014). Ideally located just minutes from top-ranking schools, including Bayview Secondary School and Richmond Rose Public School, this home is also close to shopping centres, libraries, parks, and a wide range of amenities. Commuters will appreciate the convenient access to Highway 404, just a 5-minute drive away.
MississaugaInvestor.ca
140 Frank Endean Road
Detached · 4bd/3ba · ~2,250 sqft
$1,526,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.28%
Monthly Cash Flow
-$5,400/mo
Estimated Rent
$4,250/mo
Cash-on-Cash
-19.33%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,250 |
| Mortgage | −$7,024 |
| Property Tax | −$916 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,272 |
| Vacancy (5%) | −$213 |
| Cash Flow | -$5,400/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$51,000 |
| Vacancy (5%) | −$2,550 |
| Property Tax | −$10,987 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$15,260 |
| Annual NOI | $19,503 |
| Cap Rate | 1.28% |
Cash Required to Close
| Down Payment (20%) | $305,200 |
| Ontario Land Transfer Tax | $26,995 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $335,195 |
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.