158 Worthington Avenue, Richmond Hill
Richmond Hill
$1,288,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by GOLDEN BRIDGE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
5
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,300/mo
Estimated from market price-to-rent ratios
Remarks
High demand location! Enjoy Red Maple leaf street in Autumn. Immaculate 9'Ceiling On Main Flr 5 Bedrooms Finished basement with bedroom Detached House In Quite Neighbourhood! Double Door Entrance.Large Modern Kitchen With Eat-In Breakfast Area. Fresh Painted! Extra Large Foyer With Sitting Area At Front Entrance. Open Concept On Main Floor. Hardwood Flooring Ground And 2nd Floor. Stairs with Iron Cast Railing. Finished apartment basement with kitchen, 3pc bath. Private Fenced Back Yard, Next To Park, Close To All Amenities: Community Centre, Library, supermarkets, Beer store, banks, Lake...
MississaugaInvestor.ca
158 Worthington Avenue
Detached · 6bd/5ba · ~3,250 sqft
$1,288,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.88%
Monthly Cash Flow
-$3,914/mo
Estimated Rent
$4,300/mo
Cash-on-Cash
-16.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,300 |
| Mortgage | −$5,928 |
| Property Tax | −$773 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,073 |
| Vacancy (5%) | −$215 |
| Cash Flow | -$3,914/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$51,600 |
| Vacancy (5%) | −$2,580 |
| Property Tax | −$9,274 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,880 |
| Annual NOI | $24,166 |
| Cap Rate | 1.88% |
Cash Required to Close
| Down Payment (20%) | $257,600 |
| Ontario Land Transfer Tax | $22,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $282,835 |
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.