
37 Stoyell Drive, Richmond Hill
Richmond Hill
$899,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by COLDWELL BANKER DREAM CITY REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
13
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,100/mo
Estimated from market price-to-rent ratios
Remarks
House for Sale in Richmond Hill, Ontario. Welcome to this beautifully updated, move-in ready freehold townhome located in the highly sought-after Jefferson community of Richmond Hill. Freshly painted and featuring new flooring in the main living areas and bedrooms, this bright and spacious home offers 3 generously sized bedrooms, 3.5 bathrooms, and a functional open-concept layout designed for comfortable family living. The inviting main floor features a spacious family room with elegant hardwood flooring and a cozy fireplace, a welcoming dining area, and a well-appointed gourmet kitchen complete with granite countertops, an undermount sink, stylish backsplash, and premium stainless steel appliances. The spacious primary bedroom offers his-and-hers closets and a private ensuite, while the additional bedrooms provide ample space for a growing family. The professionally finished basement features a large recreation room and a full bathroom, making it ideal for a family room, home office, guest suite, or entertainment area. Perfectly situated within walking distance to parks, playgrounds, scenic walking trails, and highly rated schools, and just minutes to public transit, shopping, restaurants, Highway 404, GO Transit, and Bathurst Glen Golf Course, this home offers exceptional convenience in one of Richmond Hill's most desirable neighbourhoods. Vacant and move-in ready with immediate possession available. Don't miss this exceptional opportunity to own a beautifully updated freehold townhome in one of Richmond Hill's most desirable family-friendly communities.
MississaugaInvestor.ca
37 Stoyell Drive
Att/Row/Townhouse · 3bd/4ba · ~1,750 sqft
$899,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.91%
Monthly Cash Flow
-$2,706/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-16.46%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$4,138 |
| Property Tax | −$539 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$749 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$2,706/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$6,473 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,990 |
| Annual NOI | $17,177 |
| Cap Rate | 1.91% |
Cash Required to Close
| Down Payment (20%) | $179,800 |
| Ontario Land Transfer Tax | $14,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,255 |
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.