29 Lillooet Crescent, Richmond Hill
Richmond Hill
$755,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Link
Bedrooms
0
Bathrooms
0
Days on Market
37
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
Located in the established North Richvale community, this property sits amongst parks and mature streetscapes. Close to main highways, schools, public transit, shopping and community amenities. Many long term residents have chosen this area for the convenience of running every day errands, ease of commuting and enjoying a quiet and mature neighbourhood. If you've been dreaming of building your custom home, this is the property for you. This property is being sold for land value only.
MississaugaInvestor.ca
29 Lillooet Crescent
Link · 0bd/0ba · ~1,300 sqft
$755,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.94%
Monthly Cash Flow
-$2,882/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-20.89%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$3,475 |
| Property Tax | −$453 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$629 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$2,882/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,436 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,550 |
| Annual NOI | $7,114 |
| Cap Rate | 0.94% |
Cash Required to Close
| Down Payment (20%) | $151,000 |
| Ontario Land Transfer Tax | $11,575 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $165,575 |
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.