119- 370 D Red Maple Road, Richmond Hill
Richmond Hill
$878,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by JDL REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
25
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,950/mo
Estimated from market price-to-rent ratios
Remarks
South-Facing Townhome with Parkview! Thoughtfully Upgraded Layout Featuring A Convenient Ground-Floor Powder Room And An Expanded Second-Floor Living Area. Perfect For Family Living Or Entertaining. Offering 3 Generously Sized Bedrooms Across The Second And Third Floors. Bright And Functional Floor Plan With Plenty Of Natural Light Throughout. Prime Location Just Minutes To Yonge Street, Highway 7, GO Station, Viva Transit, Highway 404 And Highway 407, Providing Exceptional Convenience For Commuters. Close To Shopping, Restaurants, Parks, Schools, And All Essential Amenities.
MississaugaInvestor.ca
119- 370 D Red Maple Road
Condo Townhouse · 3bd/3ba · ~1,500 sqft
$878,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.06%
Monthly Cash Flow
-$2,538/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-15.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$4,041 |
| Property Tax | −$527 |
| Insurance | −$225 |
| Condo Fee | −$547 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$2,538/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$6,322 |
| Insurance | −$2,700 |
| Condo Fee | −$6,564 |
| Annual NOI | $18,044 |
| Cap Rate | 2.06% |
Cash Required to Close
| Down Payment (20%) | $175,600 |
| Ontario Land Transfer Tax | $14,035 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $192,635 |
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.