18 Drizzel Crescent, Richmond Hill
Richmond Hill
$1,099,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SOLTANIAN REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
4
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Rarely offered, spacious 3-bedroom semi-detached home in the highly sought-after Oak Ridges community of Richmond Hill. This beautifully maintained home features an exceptional open-concept layout with soaring 10-ft ceilings on the main floor, hardwood flooring, elegant pot lights, and abundant natural light throughout. The professionally finished walk-out basement offers versatile additional living space, ideal for a family room, home office, or potential in-law suite. Conveniently located just steps from highly ranked schools, parks, public transit, and everyday amenities. An exceptional opportunity to own a stylish, move-in-ready home in one of Richmond Hill's most desirable neighbourhoods. A must-see! Don't miss this opportunity!
MississaugaInvestor.ca
18 Drizzel Crescent
Semi-Detached · 3bd/4ba · ~1,750 sqft
$1,099,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.43%
Monthly Cash Flow
-$2,831/mo
Estimated Rent
$4,240/mo
Cash-on-Cash
-14.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,240 |
| Mortgage | −$5,059 |
| Property Tax | −$659 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$916 |
| Vacancy (5%) | −$212 |
| Cash Flow | -$2,831/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,880 |
| Vacancy (5%) | −$2,544 |
| Property Tax | −$7,913 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,990 |
| Annual NOI | $26,733 |
| Cap Rate | 2.43% |
Cash Required to Close
| Down Payment (20%) | $219,800 |
| Ontario Land Transfer Tax | $18,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,255 |
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.