314 Browndale Crescent, Richmond Hill
Richmond Hill
$818,000
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
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,350/mo
Estimated from market price-to-rent ratios
Remarks
Fantastic opportunity for renovators or end users. Located in one of Richmond Hill's most sought-after neighbourhoods, this bright and spacious semi-detached bungalow offers outstanding potential and exceptional convenience. Pie -shape property,Back: 53.92 ft. W/a detached One car Garage, The main floor features three generously sized bedrooms and a functional layout that's ideal for updating or customizing to suit your needs.Enjoy a perfect blend of community charm and urban connectivity. You're just steps from top-ranked schools, including Bayview Secondary, Crosby Heights, and Beverley Acres Public School, with easy access to the GO Station, public transit, and major shopping destinations such as Walmart, Costco, and nearby grocery stores.A rare chance to transform a solid home in a prime location into something truly special.
MississaugaInvestor.ca
314 Browndale Crescent
Semi-Detached · 4bd/2ba · ~900 sqft
$818,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.62%
Monthly Cash Flow
-$1,981/mo
Estimated Rent
$3,350/mo
Cash-on-Cash
-13.25%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,350 |
| Mortgage | −$3,765 |
| Property Tax | −$491 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$682 |
| Vacancy (5%) | −$168 |
| Cash Flow | -$1,981/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,200 |
| Vacancy (5%) | −$2,010 |
| Property Tax | −$5,890 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,180 |
| Annual NOI | $21,420 |
| Cap Rate | 2.62% |
Cash Required to Close
| Down Payment (20%) | $163,600 |
| Ontario Land Transfer Tax | $12,835 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $179,435 |
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.