59 Yorkland Street, Richmond Hill
Richmond Hill
$1,749,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
5
Days on Market
22
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Experience Luxury Living In This Beautifully Upgraded Detached Home Featuring 4+2 Bedrooms And 5 Bathrooms. Complete Renovation Of The Kitchen, Including Full Replacement Of Cabinets, Countertop Stone, And Full Backsplash *Addition Of A Jacuzzi Room Including A Bathroom And Toilet. Stone Landscaping Of The Yard And The Entire Exterior Of The House *Renovated Fireplace Facade Featuring Natural Stone *Full Stone Finishing Inside All Upstairs Bathrooms *New Chandeliers In All Rooms And Living Areas. Replaced Water Heater *New House Cooling System (2025) *The Entire Lower Level Features A Sound System *Security Cameras Throughout The House (2024) * Sunshade Shutters On All House Windows *Two Completely Separate Basement Units, Each With Its Own Private Entrance *Conveniently Located Near Schools, Parks, Yonge St., Transit, And Everyday Amenities!
MississaugaInvestor.ca
59 Yorkland Street
Detached · 6bd/5ba · ~2,750 sqft
$1,749,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.13%
Monthly Cash Flow
-$4,944/mo
Estimated Rent
$6,145/mo
Cash-on-Cash
-15.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,145 |
| Mortgage | −$8,050 |
| Property Tax | −$1,049 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,458 |
| Vacancy (5%) | −$307 |
| Cash Flow | -$4,944/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$73,740 |
| Vacancy (5%) | −$3,687 |
| Property Tax | −$12,593 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$17,490 |
| Annual NOI | $37,270 |
| Cap Rate | 2.13% |
Cash Required to Close
| Down Payment (20%) | $349,800 |
| Ontario Land Transfer Tax | $31,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $384,255 |
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.