1422 19th Avenue, Richmond Hill
Richmond Hill
$1,150,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX ELITE REAL ESTATE
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,700/mo
Estimated from market price-to-rent ratios
Remarks
100% Freehold, No POLT Fee, Brand New Luxury Never-Lived in, Sun-filled ( South, West and North Facing )Corner Unit Town Home In One of Richmond Hill's Most Desirable Growing Communities By Well-Known Builder TREASURE HILL. This Impressive D2 End Unit. Thousands Builder Upgrades ( Alarm System, Security Camera, Zebra Blind, Garage door opener with camera) , Functional Layout, 9 Foot Ceilings. Vinyl Floor Throughout. Kitchen Appliances, Quartz Counters Top. Electric Fireplace, Pot Lights, Exclusive faucet package. Mins To Highways 404 & 407, Costco, shopping, parks, transit, and top-ranked Richmond Green Secondary School.
MississaugaInvestor.ca
1422 19th Avenue
Att/Row/Townhouse · 4bd/4ba · ~1,750 sqft
$1,150,000
Cash-Flow Report · August 2, 2026
Cap Rate
1.71%
Monthly Cash Flow
-$3,651/mo
Estimated Rent
$3,700/mo
Cash-on-Cash
-17.35%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,700 |
| Mortgage | −$5,293 |
| Property Tax | −$690 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$958 |
| Vacancy (5%) | −$185 |
| Cash Flow | -$3,651/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,400 |
| Vacancy (5%) | −$2,220 |
| Property Tax | −$8,280 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,500 |
| Annual NOI | $19,700 |
| Cap Rate | 1.71% |
Cash Required to Close
| Down Payment (20%) | $230,000 |
| Ontario Land Transfer Tax | $19,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $252,475 |
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.