732- 75 Weldrick Road, Richmond Hill
Richmond Hill
$668,000
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 EPIC REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
10
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
One of the Largest and Most Functional Layouts in the Complex, Fully Renovated Living Space with Beautiful Views Overlooking the Private Playground from Your Balcony. A True Turnkey Gem in the Heart of Richmond Hill. This Elegant 3-Bedroom, 3-Bathroom Townhome Features a Bright Open-Concept Main Floor with Thoughtfully Curated Finishes, Pot Lights Throughout All Levels, and a Seamless Blend of Style and Functionality. The Second Level Offers Two Generously Sized Bedrooms, While the Entire Third Floor Is Dedicated to a Private Loft-Style Primary Retreat with Ample Space for a Sitting Area, Home Office, or Reading Nook, Delivering Exceptional Privacy and Flexibility. Enjoy Peaceful, Green Views and Family-Friendly Surroundings Right Outside Your Door, Along with the Convenience of Two Separate Parking Spaces and Owned Furnace, Air Conditioner, and Hot Water Tank - No Monthly Rental Fees. Ideally Located Just Steps to Yonge Street, Transit, Hillcrest Mall, T&T Supermarket, Parks, and Top-Ranked Schools, Offering the Perfect Blend of Space, Style, and Unbeatable Convenience.
MississaugaInvestor.ca
732- 75 Weldrick Road
Condo Townhouse · 3bd/3ba · ~1,500 sqft
$668,000
Cash-Flow Report · August 2, 2026
Cap Rate
2.68%
Monthly Cash Flow
-$1,585/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-12.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$3,075 |
| Property Tax | −$401 |
| Insurance | −$225 |
| Condo Fee | −$449 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$1,585/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$4,810 |
| Insurance | −$2,700 |
| Condo Fee | −$5,388 |
| Annual NOI | $17,882 |
| Cap Rate | 2.68% |
Cash Required to Close
| Down Payment (20%) | $133,600 |
| Ontario Land Transfer Tax | $9,835 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $146,435 |
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.