105- 370D Red Maple Road, Richmond Hill
Richmond Hill
$688,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ANJIA REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
12
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,400/mo
Estimated from market price-to-rent ratios
Remarks
Bright & Spacious Stacked Townhome In The Heart Of Richmond Hill! 2 Bedrooms & 2 Bathrooms W/ Tons Natural Lights Thru-Out. Upper Unit W/ 9' Ceilings, Over 1000Sf Of Living Space. Upgraded Finishes With Laminate Thru Out, Modern Kitchen With S/S Appliances And Quartz Counter Top. Conveniently Located Within Walking Distance To Yonge St, Hillcrest Mall, And Nearby Shopping Plazas. Close To Viva Transit Hub, YRT, Langstaff GO Station, And Community Centers, With Easy Access To Highways 404 And 407. A Must See!!!
MississaugaInvestor.ca
105- 370D Red Maple Road
Condo Townhouse · 2bd/2ba · ~1,100 sqft
$688,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.23%
Monthly Cash Flow
-$1,890/mo
Estimated Rent
$2,400/mo
Cash-on-Cash
-15.04%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,400 |
| Mortgage | −$3,167 |
| Property Tax | −$413 |
| Insurance | −$225 |
| Condo Fee | −$365 |
| Vacancy (5%) | −$120 |
| Cash Flow | -$1,890/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,800 |
| Vacancy (5%) | −$1,440 |
| Property Tax | −$4,954 |
| Insurance | −$2,700 |
| Condo Fee | −$4,380 |
| Annual NOI | $15,326 |
| Cap Rate | 2.23% |
Cash Required to Close
| Down Payment (20%) | $137,600 |
| Ontario Land Transfer Tax | $10,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $150,835 |
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.