71 Edgar Avenue, Richmond Hill
Richmond Hill
$5,348,888
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 EXPERTS
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
7
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$8,550/mo
Estimated from market price-to-rent ratios
Remarks
The Perfect Custom Luxury Home In South Richvale * 4+1 Bedrm and 7 Bath* Premium 72.28 ft x 153.74 ft Lot * Exterior Detailed W/ Precast Stone & Brick Exterior W/ Grand Pillars * Sunfilled Corner Lot * Soaring 23Ft Ceilings in Grand Foyer * Heated 4 Car Driveway *11 Ft Ceilings On Main & Bsmt * 10'5 Ft Trayed Ceilings On 2nd Floor* Enjoy 10,665 Sqft of Luxury Living * Elevator On All Levels * 3 Skylights * Modern Architecture Feat Elegant Arched Windows Throughout * Automated Smart Home System * True Chef's Kitchen W/ 13'5 Ft Quartz Centre Island, Quartz Counters to Backsplash, High End Thermador Built-In Apps, La Carnue High End Stove, Pot Filler, Paneled 2 Piece French Door Refrigerator, Designer 2 Tone Cabinetry W/ Premium Hardware, B/I Thermador Coffee Maker * Butler's Kitchen W/ Thermador Appl: Fridge, 6 Burner Gas Stove, Hoodrange, Quartz Counter To Backsplash * Breakfast Area W/ Elegant French Door Walk-Out to Deck* 11 Inch Baseboards Throughout * High End Herringbone Engineered Hardwood Flrs in Dining Room W/ Crown Moulding & Wainscotting* Main Floor Office Offers Gas Fireplace, Herringbone Engineered Hardwood Flrs & Built In Book Shelf * Family Room Features Wet Bar W/ Center Island For Entertaining, Gas Fireplace & W/O to Deck With French Doors * Grand Living Room W/ Gas Fireplace, Herringbone Floors & Wainscotting * Built In Speakers Throughout * Primary Bedrm Features Herringbone Engineered Hardwood Flrs, Trayed Ceilings, Gas Fireplace, Private Sitting Rm W/O To Balcony, Grand Heated 5 Pc Spa Like Ensuite With Two Separate His/Her Sink, Oversized Standup Steam Shower W/ Rainshower Head, Freestanding Tub, Custom Chandeliers & Massive W/I Closet W/ Centre Island * All Bedrooms are Oversized W/ Trayed Ceilings, Sunfilled, Private Heated 3 Pc Ensuite W/ Rainhead Shower Head & W/I Closet * Laundry Rm On Second Floor * 2nd Furnace Rm on 2nd Flr * Fins'd Bsmt Walk Up to Yard W/Nanny Suite W/ 3 PC Bath, Rec Room W/ 3 Pc Ensuite, Soundproof Theatre Rm & Dry Bar*
MississaugaInvestor.ca
71 Edgar Avenue
Detached · 5bd/7ba · ~5,000 sqft
$5,348,888
Cash-Flow Report · July 31, 2026
Cap Rate
0.05%
Monthly Cash Flow
-$24,389/mo
Estimated Rent
$8,550/mo
Cash-on-Cash
-24.53%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$8,550 |
| Mortgage | −$24,620 |
| Property Tax | −$3,209 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$4,457 |
| Vacancy (5%) | −$428 |
| Cash Flow | -$24,389/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$102,600 |
| Vacancy (5%) | −$5,130 |
| Property Tax | −$38,512 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$53,489 |
| Annual NOI | $2,769 |
| Cap Rate | 0.05% |
Cash Required to Close
| Down Payment (20%) | $1,069,777.6 |
| Ontario Land Transfer Tax | $120,197 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $1,192,974.6 |
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.