12 Silver Linden Drive, Richmond Hill
Richmond Hill
$1,298,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SKYLAND REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,500/mo
Estimated from market price-to-rent ratios
Remarks
Sun Filled South Facing End Unit Freehold Townhouse Located In The Highly Desirable Langstaff Community. Fully Renovated In 2023 With Premium Finishes And Exceptional Attention To Detail. Features Smooth Ceilings Throughout, Modern Kitchen With Two Separate Sinks, Elegant Backsplash, Undermount Lighting. Professionally Landscaped Front And Backyard. Long Driveway With Parking For 2 Cars. Close To All Amenities. Steps To Parks, Schools, Bus Stops, Restaurants, and Shopping Plaza. Minutes To Hwy 407, Hwy 404, And GO Station. Move In Ready. Must See!
MississaugaInvestor.ca
12 Silver Linden Drive
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$1,298,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.15%
Monthly Cash Flow
-$4,736/mo
Estimated Rent
$3,500/mo
Cash-on-Cash
-19.94%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,500 |
| Mortgage | −$5,975 |
| Property Tax | −$779 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,082 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$4,736/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,000 |
| Vacancy (5%) | −$2,100 |
| Property Tax | −$9,346 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,980 |
| Annual NOI | $14,874 |
| Cap Rate | 1.15% |
Cash Required to Close
| Down Payment (20%) | $259,600 |
| Ontario Land Transfer Tax | $22,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,035 |
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.