33 Kahshe Lane, Richmond Hill
Richmond Hill
$1,038,000
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
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,400/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Stunning 1 Year New 3-story 4br, 4Wr & Double Car Garage Townhouse In Highly Desirable Neighbourhood of Richmond Hill! Functional Open Concept Layout With Lots Of Natural Light! Soaring 12.5' ft Ceiling in Entrance/Foyer, 10' Ceiling On Main & 9' on Upper Floor. The Open Concept Modern Kitchen Boasts Quartz Countertops, Central Island With Breakfast Bar and Stainless Steel Appliances. Dinning Room Walk-Out To Balcony. Primary Bedroom With 5 Piece Ensuite & W/I Closet. Ground-Floor Bedroom W/3 Pc Washroom Is Ideal For Guests Or In-Laws. Convenient Access To Public Transit, Highway 404/407, Go Station, Parks, Top Schools, Costco, Restaurants, And Shopping Centers.
MississaugaInvestor.ca
33 Kahshe Lane
Att/Row/Townhouse · 4bd/4ba · ~1,750 sqft
$1,038,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.18%
Monthly Cash Flow
-$2,026/mo
Estimated Rent
$4,700/mo
Cash-on-Cash
-10.67%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,700 |
| Mortgage | −$4,778 |
| Property Tax | −$623 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$865 |
| Vacancy (5%) | −$235 |
| Cash Flow | -$2,026/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$56,400 |
| Vacancy (5%) | −$2,820 |
| Property Tax | −$7,474 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,380 |
| Annual NOI | $33,026 |
| Cap Rate | 3.18% |
Cash Required to Close
| Down Payment (20%) | $207,600 |
| Ontario Land Transfer Tax | $17,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $227,835 |
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.