25 Betony Drive, Richmond Hill
Richmond Hill
$1,195,000
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 HERITAGE GROUP LTD.
Investment Analysis
Key Facts
Type
Link
Bedrooms
4
Bathrooms
4
Days on Market
21
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,750/mo
Estimated from market price-to-rent ratios
Remarks
Welcome Home to Elegance and Modern Luxury! This meticulously maintained, 4-bedroom and 4bathroom family home perfectly pairs sophisticated style with high-end updates. From the moment you step inside, you'll be captivated by the timeless crown molding that flows throughout the entire house. The main level boasts a flawless blend of gleaming hardwood floors and new ceramic tiling. At the heart of the home is a chef-inspired kitchen fully equipped with stainless steel appliances, sleek quartz countertops, a classic backsplash, and a dedicated pantry for ultimate storage. Unwind in the cozy family room, with the gas fireplace and beautifully illuminated by modern pot lights. The living space expands into a spectacular, newly renovated basement featuring durable luxury vinyl flooring, ambient pot lights, and the ultimate comfort of heated floors in both the private office and the lower-level bathroom. Step outside into your own private backyard oasis, where low-maintenance living meets premium outdoor entertainment. Beautiful patterned concrete wraps seamlessly from the front and side yards to the rear patio. Relax in your private hot tub sheltered by a stunning gazebo, with a practical garden shed nearby to keep everything organized. To top it all off, you can move in with total peace of mind knowing the home features a brand-new, high-efficiency furnace installed in March 2026. This turn-key property offers the ultimate lifestyle upgrade inside and out. Schedule your private viewing today!
MississaugaInvestor.ca
25 Betony Drive
Link · 4bd/4ba · ~2,250 sqft
$1,195,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.63%
Monthly Cash Flow
-$3,876/mo
Estimated Rent
$3,750/mo
Cash-on-Cash
-17.73%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,750 |
| Mortgage | −$5,500 |
| Property Tax | −$717 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$996 |
| Vacancy (5%) | −$188 |
| Cash Flow | -$3,876/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$45,000 |
| Vacancy (5%) | −$2,250 |
| Property Tax | −$8,604 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,950 |
| Annual NOI | $19,496 |
| Cap Rate | 1.63% |
Cash Required to Close
| Down Payment (20%) | $239,000 |
| Ontario Land Transfer Tax | $20,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $262,375 |
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.