
212 Beechy Drive, Richmond Hill
Richmond Hill
$938,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
3
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
A Truly Rare Found Fully Renovated 3+1 Bedroom Semi-Detached Home In Richmond Hill's Highly Sought-After Crosby Community! Ideally Positioned On A Premium Corner Lot, This Unique Property Features Two Completely Separate, Private Entrances Facing Two Different Streets. The Main Residence And Basement Unit Are Fully Separated With Independent Entry And No Shared Entrance, Offering Exceptional Privacy-Ideal For Multi-Generational Families Or Buyers Seeking Additional Rental Potential. The Basement Unit Features Its Own Bedroom, Living Space, And Bathroom. Surrounded By Mature Pine Trees Over 2 Metres Tall, The Property Enjoys A Natural Privacy Fence, Along With A Spacious Side Yard And Private Backyard. The Extra-Wide Driveway Accommodates Up To Three Vehicles, With No Sidewalk To Reduce Parking Space. The Home Has Been Completely Renovated And Is Move-In Ready, Featuring Fresh Paint, New Laminate Flooring, A Brand-New Modern Kitchen, Pot Lights Throughout, And A Brand-New Air Conditioning System. Steps To Crosby Park, Playgrounds, Sports Fields, And Scenic Trails. Minutes To Top-Ranked Schools, Including Bayview Secondary School With Its Prestigious IB Program, Richmond Hill GO Station, Yonge Street, Community Centres, Shopping, Dining, And All Essential Amenities. A Truly Unique Corner Property Offering Two Fully Independent Living Areas, Exceptional Privacy, Generous Outdoor Space, Ample Parking, And Modern Upgrades In One Of Richmond Hill's Most Established Family-Friendly Neighbourhoods!
MississaugaInvestor.ca
212 Beechy Drive
Semi-Detached · 4bd/2ba · ~900 sqft
$938,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.25%
Monthly Cash Flow
-$2,562/mo
Estimated Rent
$3,500/mo
Cash-on-Cash
-14.94%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,500 |
| Mortgage | −$4,317 |
| Property Tax | −$563 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$782 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$2,562/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,000 |
| Vacancy (5%) | −$2,100 |
| Property Tax | −$6,754 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,380 |
| Annual NOI | $21,066 |
| Cap Rate | 2.25% |
Cash Required to Close
| Down Payment (20%) | $187,600 |
| Ontario Land Transfer Tax | $15,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $205,835 |
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.