25 Longwood Avenue, Richmond Hill
Richmond Hill
$1,038,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Link
Bedrooms
3
Bathrooms
3
Days on Market
48
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully updated Kingshill home in the highly desirable Oak Ridges community! Linked only by the garage, this well-maintained residence offers a bright and functional layout featuring elegant flooring throughout, a modern kitchen with quartz countertops, and 9' ceilings on the main floor. Spacious principal rooms provide excellent flow for everyday living and entertaining, complemented by a generous primary bedroom and two additional well-sized bedrooms. Direct garage access and no sidewalk add everyday convenience. Ideally located close to parks, schools, trails, transit, and all essential amenities, this home offers comfort and lifestyle in a sought-after neighbourhood.
MississaugaInvestor.ca
25 Longwood Avenue
Link · 3bd/3ba · ~1,750 sqft
$1,038,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.53%
Monthly Cash Flow
-$3,451/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-18.18%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$4,778 |
| Property Tax | −$623 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$865 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$3,451/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$7,474 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,380 |
| Annual NOI | $15,926 |
| Cap Rate | 1.53% |
Cash Required to Close
| Down Payment (20%) | $207,600 |
| Ontario Land Transfer Tax | $17,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $227,835 |
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.