48 Langhorst Crescent, Richmond Hill
Richmond Hill
$1,398,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOME LAND PLUS REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
5
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this beautifully maintained and thoughtfully upgraded family home in one of Richmond Hill's most desirable communities.This exceptional home features a bright and spacious layout with ,9 Ft ceiling on Main, 4 spacious Bright Bedrooms, 5 Bathrooms+ 2 automatic luxury Bidet.Italian washable wallpapers, High quality PaintsGas Fireplace. Miele Dishwasher, Fire prevention Hoodand a fully finished basement with in-law suite potential.The main floor showcases elegant hardwood flooring, a sun-filled living area, and a modernized kitchen with updated cabinetry, a stylish backsplash, stainless steel appliances, and enhanced storage systems featuring European-style organizers for maximum functionality. The breakfast area offers a walkout to a newly built deck and a professionally landscaped backyard with interlock stonework-perfect for entertaining or relaxing outdoors.Upstairs, the spacious primary bedroom retreat offers a bright and airy atmosphere with views of the backyard, while the additional bedrooms provide ample space and abundant natural light.Extensively upgraded for peace of mind and modern living, this home is move-in ready and offers the perfect blend of comfort, style, and functionality.
MississaugaInvestor.ca
48 Langhorst Crescent
Detached · 4bd/5ba · ~2,250 sqft
$1,398,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.24%
Monthly Cash Flow
-$3,829/mo
Estimated Rent
$5,090/mo
Cash-on-Cash
-14.97%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,090 |
| Mortgage | −$6,435 |
| Property Tax | −$839 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,165 |
| Vacancy (5%) | −$255 |
| Cash Flow | -$3,829/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$61,080 |
| Vacancy (5%) | −$3,054 |
| Property Tax | −$10,066 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,980 |
| Annual NOI | $31,280 |
| Cap Rate | 2.24% |
Cash Required to Close
| Down Payment (20%) | $279,600 |
| Ontario Land Transfer Tax | $24,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $307,035 |
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.