48 Maple Grove Avenue, Richmond Hill
Richmond Hill
$4,498,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by AIMHOME REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
25
Price Drop
8%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$7,650/mo
Estimated from market price-to-rent ratios
Remarks
Sought-after Richmond Hill-Oak Ridges location. Luxury custom-built home with exceptional craftsmanship and premium finishes. Soaring 22-ft ceilings in kitchen, living & dining areas. Chef-inspired kitchen. The primary hotel-style suite features a luxurious ensuite and custom-designed walk-in closet. High End light fixtures throughout. Hardwood floors throughout, double laundry, Hide-A-Hose central vacuum, covered loggia, wrought iron pickets, wall paneling, heated 4-car tandem garage with oversized doors, tankless water heater, HRV system, Wi-Fi throughout. Master bedroom on main floor. All bedrooms with ensuites. Spectacular backyard with 20x40 pool & hot tub. Just under 10000 sqft incl basement.
MississaugaInvestor.ca
48 Maple Grove Avenue
Detached · 5bd/5ba · ~5,000 sqft
$4,498,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.16%
Monthly Cash Flow
-$20,109/mo
Estimated Rent
$7,650/mo
Cash-on-Cash
-24.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$7,650 |
| Mortgage | −$20,704 |
| Property Tax | −$2,699 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$3,748 |
| Vacancy (5%) | −$383 |
| Cash Flow | -$20,109/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$91,800 |
| Vacancy (5%) | −$4,590 |
| Property Tax | −$32,386 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$44,980 |
| Annual NOI | $7,144 |
| Cap Rate | 0.16% |
Cash Required to Close
| Down Payment (20%) | $899,600 |
| Ontario Land Transfer Tax | $98,925 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $1,001,525 |
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.