76 Ellesmere Street, Richmond Hill
Richmond Hill
$888,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 ATRIA REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
36
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,450/mo
Estimated from market price-to-rent ratios
Remarks
Well Maintained Freehold Townhouse In Demanded & Convenient Location, Practical Layout, 2 Upper Level Bedrooms With Ensuite Bathroom, Professional Finished Basement With 2 Bedrooms & 3 Pcs Bathroom And Rec. Room, Private Landscaped Backyard, Recent Upgrades (Main Floor Laminate Flooring, Window Coverings Included Living Room Electric Blind, Light Switches), Updates By Owner (Furnace And Air-Conditioner (2024), Kitchen Cabinet Door(2022), Touchless Kitchen Faucet, Garage Door & Garage Door Opener (19), Windows, Electric Hot Water Tank(Owned), Roof Shingle & Attic Insulation), Close To Silver City, Go Station, Yonge Street Transportation, Schools & All Amenities, No "For Sale" Sign On Property
MississaugaInvestor.ca
76 Ellesmere Street
Att/Row/Townhouse · 4bd/4ba · ~1,300 sqft
$888,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.4%
Monthly Cash Flow
-$2,308/mo
Estimated Rent
$3,450/mo
Cash-on-Cash
-14.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,450 |
| Mortgage | −$4,087 |
| Property Tax | −$533 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$740 |
| Vacancy (5%) | −$173 |
| Cash Flow | -$2,308/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,400 |
| Vacancy (5%) | −$2,070 |
| Property Tax | −$6,394 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,880 |
| Annual NOI | $21,356 |
| Cap Rate | 2.4% |
Cash Required to Close
| Down Payment (20%) | $177,600 |
| Ontario Land Transfer Tax | $14,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $194,835 |
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.