1103- 330 Red Maple Road, Richmond Hill
Richmond Hill
$485,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE NEW WORLD REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
38
Price Drop
19%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,150/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully Updated Suite At The Prestigious "Vineyards Of Richmond Hill" Condominiums. Bright And Spacious 2-Bedroom, With Functional Layout And Open Balcony Offering Gorgeous Unobstructed Views.2 Lockers owned by that unit . Freshly Updated With New Flooring In Both Bedrooms, Modern Kitchen With Granite Counters, stainless Steel Appliances And Lovely Cabinets.. Includes Underground Parking And 2 Lockerrs.Exceptional Resort-Style Amenities Including 24Hr Security, Indoor Pool, Jacuzzi , Gym, Sauna, Tennis Courts, Party Room, miini golf, rooftop Bbq Area And More. Steps To Hillcrest Mall, Transit, Go station , Restaurants, Shopping, Parks And Minutes To Hwy 407 , 404 & Go Transit. Move-In Ready And Perfect , owners occupied and flexible closing date. Status certificate is available. All schools with great rating in the area..
MississaugaInvestor.ca
1103- 330 Red Maple Road
Condo Apartment · 2bd/1ba · ~750 sqft
$485,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.72%
Monthly Cash Flow
-$1,536/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-17.36%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$2,232 |
| Property Tax | −$291 |
| Insurance | −$225 |
| Condo Fee | −$830 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$1,536/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$3,492 |
| Insurance | −$2,700 |
| Condo Fee | −$9,960 |
| Annual NOI | $8,358 |
| Cap Rate | 1.72% |
Cash Required to Close
| Down Payment (20%) | $97,000 |
| Ontario Land Transfer Tax | $6,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $106,175 |
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.