
167 Taylor Mills Drive, Richmond Hill
Richmond Hill
$908,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
2
Days on Market
23
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,750/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully renovated bungalow semi-detached home in the highly sought-after Crosby community of Richmond Hill! Featuring 3+2 bedrooms and 2 full bathrooms, this bright and well-maintained home offers a functional layout plus a fully finished basement with a spacious recreation room, additional bedrooms and sitting area-ideal for extended family, guests, or working from home. This move-in ready home features brand new flooring throughout, fresh designer paint, and new modern baseboards, giving the entire home a bright, clean, and contemporary feel. The main floor features a large picture window that fills the living and dining areas with all day long natural light! Enjoy the beautifully landscaped, fully fenced backyard complete with a garden shed-perfect for relaxing or entertaining. Convenient private driveway with parking up to 5 vehicles. Located in one of Richmond Hill's most desirable neighbourhoods, this home is within the catchment of top-ranking Bayview Secondary School (IB) and close to parks, community center, swimming pool, public transit, GO Train, shopping, restaurants, and places of worship. A fantastic opportunity for first-time buyers, families, Seniors buyers or investors looking for an exceptional home in a prime location.
MississaugaInvestor.ca
167 Taylor Mills Drive
Semi-Detached · 5bd/2ba · ~900 sqft
$908,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.69%
Monthly Cash Flow
-$2,144/mo
Estimated Rent
$3,750/mo
Cash-on-Cash
-12.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,750 |
| Mortgage | −$4,179 |
| Property Tax | −$545 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$757 |
| Vacancy (5%) | −$188 |
| Cash Flow | -$2,144/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$45,000 |
| Vacancy (5%) | −$2,250 |
| Property Tax | −$6,538 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,080 |
| Annual NOI | $24,432 |
| Cap Rate | 2.69% |
Cash Required to Close
| Down Payment (20%) | $181,600 |
| Ontario Land Transfer Tax | $14,635 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $199,235 |
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.