170 Silver Maple Road, Richmond Hill
Richmond Hill
$1,318,888
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 REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,300/mo
Estimated from market price-to-rent ratios
Remarks
Show & Sell... Stunning 45' Frontage Family Detached Home In Jefferson, Meticulously Well Maintained, Bright & Spacious Throughout, New Upgraded Kitchen, New Countertops, Backsplash & Sink, Freshly Painted Cabinets, New Floors On First And Second Storey, New LED Pot Lights And Bathroom Counterstops & sink, Perfectly Connects The Kitchen, Breakfast Area To The Family Room, Creating A Warm And Inviting Space Filled With Tons of Natural Light. Mud Room Direct Access To Garage, An Exceptional Blend of Style, Comfort, And Functionality-Ideal For Growing Family. Master Ensuite Offers W/I Closet & 5 Pcs Spa-Like Oversized Ensuite, Professional Finished Basement With The 5th Bedroom, 2nd Gas Fireplace & Kitchenette, A Full Bathroom And Huge Recreation Area. Muskoka Style Oasis Backyard With Fire Pit & Large Gazebo, Great For Entertainment Lovers.Step To Yonge St, McLeod's Landing Elementary School, Parks, Farm Boy, Movati, And A Short 5 Mins To Sunset Beach. Don't Miss This Beautiful Place To Call Home!!
MississaugaInvestor.ca
170 Silver Maple Road
Detached · 5bd/4ba · ~2,250 sqft
$1,318,888
Cash-Flow Report · July 31, 2026
Cap Rate
1.79%
Monthly Cash Flow
-$4,101/mo
Estimated Rent
$4,300/mo
Cash-on-Cash
-16.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,300 |
| Mortgage | −$6,071 |
| Property Tax | −$791 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,099 |
| Vacancy (5%) | −$215 |
| Cash Flow | -$4,101/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$51,600 |
| Vacancy (5%) | −$2,580 |
| Property Tax | −$9,496 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,189 |
| Annual NOI | $23,635 |
| Cap Rate | 1.79% |
Cash Required to Close
| Down Payment (20%) | $263,777.6 |
| Ontario Land Transfer Tax | $22,853 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $289,630.6 |
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.