15 Gamble Glen Crescent, 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 RE/MAX HALLMARK REALTY LTD.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,450/mo
Estimated from market price-to-rent ratios
Remarks
Welcome Home! Ravine-Backing Townhome In The Highly Sought After Westbrook Community In Richmond Hill! This Home Features A Walk-Out Finished Basement & Is Tucked Away On A Peaceful, Child-Friendly Cul-De-Sac. The Main Floor Boasts 9-Foot Ceilings, An Elegant Oak Staircase W Wrought Iron Pickets, & A Generous Eat-In Upgraded Kitchen Complete W Granite Countertops, Marble Flooring, Extended Cabinetry, & An Oversized Pantry W Custom Organizers. Separate Living & Dining Rooms W Coffered Ceilings & Pot Lights! Behind Classic Double Doors, The Primary Bedroom Offers Peaceful Ravine Views, A Luxurious 5-Piece Ensuite Bathroom, A Walk-In Closet, & A Juliette Balcony. The 2nd & 3rd Bedrooms Both Feature Large Windows & Double Closets. The Finished Walk-Out Basement Offers Additional Living Space - A Rec Room, 2 Large Storage Rooms W A Cold Cellar, A 4-Piece Bathroom, & Direct Access To The Backyard. Enjoy Cozy Evenings By The Fireplace Or Unwind On The Spacious 10' x 10' Deck Overlooking The Serene Ravine Setting. Situated On One Of The Deepest Lots On The Street, This Exceptional Home Offers A Rare Combination Of Privacy, Picturesque Ravine Views, & An Expansive Backyard - Perfect For Relaxing Or Entertaining! Great School District - Silver Pines Public School & Richmond Hill High School!
MississaugaInvestor.ca
15 Gamble Glen Crescent
Att/Row/Townhouse · 4bd/4ba · ~2,750 sqft
$899,000
Cash-Flow Report · August 3, 2026
Cap Rate
2.35%
Monthly Cash Flow
-$2,374/mo
Estimated Rent
$3,450/mo
Cash-on-Cash
-14.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,450 |
| Mortgage | −$4,138 |
| Property Tax | −$539 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$749 |
| Vacancy (5%) | −$173 |
| Cash Flow | -$2,374/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,400 |
| Vacancy (5%) | −$2,070 |
| Property Tax | −$6,473 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,990 |
| Annual NOI | $21,167 |
| Cap Rate | 2.35% |
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.