151 Windrow Street, Richmond Hill
Richmond Hill
$989,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BAY STREET GROUP INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
44
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,150/mo
Estimated from market price-to-rent ratios
Remarks
Premium 3-bedroom residence situated at the intersection of Silver Maple Rd & Young St in desirable Jefferson Community, boasting an unbeatable location.Steps away from an array of amenities including gym, LCBO, Tim Hortons, Farm Boy grocery market and assorted shops & restaurants. All daily errands and fitness activities are within walking distance with no driving required, offering seamless commuting and effortless day-to-day living.Spacious three bedrooms with an open, private floor plan, ideal for first-time homebuyers, owner-occupants or investors seeking rental income.Established, family-friendly neighbourhood with complete surrounding conveniences. Rare gem - book your private viewing promptly!
MississaugaInvestor.ca
151 Windrow Street
Att/Row/Townhouse · 3bd/4ba · ~1,300 sqft
$989,000
Cash-Flow Report · August 3, 2026
Cap Rate
1.64%
Monthly Cash Flow
-$3,202/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-17.7%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$4,552 |
| Property Tax | −$593 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$824 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$3,202/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$7,121 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,890 |
| Annual NOI | $16,199 |
| Cap Rate | 1.64% |
Cash Required to Close
| Down Payment (20%) | $197,800 |
| Ontario Land Transfer Tax | $16,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $217,055 |
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.