35- 370 Red Maple Road, Richmond Hill
Richmond Hill
$760,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,800/mo
Estimated from market price-to-rent ratios
Remarks
Perfectly blending the freedom of independent living with the convenience of low-maintenance condo living, welcome to 370 Red Maple. This beautifully designed 3-bedroom condo townhouse features a bright and functional layout with a spacious living and dining area on the second level and an open-concept kitchen with a walkout balcony, ideal for everyday living and entertaining. The third floor offers two generously sized bedrooms and a stunning private terrace, perfect for hosting guests, relaxing, or enjoying warm summer evenings. Located in a highly desirable neighborhood close to parks, schools, shopping, restaurants, public transit, and major highways, this home offers the perfect combination of comfort, style, and convenience.
MississaugaInvestor.ca
35- 370 Red Maple Road
Condo Townhouse · 3bd/2ba · ~1,100 sqft
$760,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.5%
Monthly Cash Flow
-$1,915/mo
Estimated Rent
$2,800/mo
Cash-on-Cash
-13.79%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,800 |
| Mortgage | −$3,498 |
| Property Tax | −$456 |
| Insurance | −$225 |
| Condo Fee | −$396 |
| Vacancy (5%) | −$140 |
| Cash Flow | -$1,915/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,600 |
| Vacancy (5%) | −$1,680 |
| Property Tax | −$5,472 |
| Insurance | −$2,700 |
| Condo Fee | −$4,752 |
| Annual NOI | $18,996 |
| Cap Rate | 2.5% |
Cash Required to Close
| Down Payment (20%) | $152,000 |
| Ontario Land Transfer Tax | $11,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $166,675 |
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.