
61 Magdalan Crescent, Richmond Hill
Richmond Hill
$1,798,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 GREEN REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
7
Bathrooms
6
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,850/mo
Estimated from market price-to-rent ratios
Remarks
Mansion-Style Living in Prestigious Jefferson! A spacious & impeccably maintained home on a quiet family friendly street, offering approx. 5,000 sq. ft. of total finished living space. This stunning 13-year-old residence features a striking stone façade, premium fiberglass entry doors & high ceiling, a dramatic 2-storey foyer with a grand Circular staircase, hardwood floors throughout, pot lights & an exceptional family-friendly layout. | The Main level offers a extra spacious living room, formal dining room, very large family room with gas fireplace, private office, and a chef-inspired kitchen with quartz countertops, overlooking the bright breakfast area with walkout to a beautiful 2-tier deck, perfect for entertaining. | The upper level features 2 primary master suites, each with a private ensuite, plus 2 extra-large bedrooms sharing a convenient Jack and Jill bathroom. The main primary retreat offers a luxurious ensuite and custom closet organizers, while the additional bedrooms provide exceptional space and functionality for the entire family. | Professionally finished Basement with 8 ft. ceiling, oversized above-grade windows offers excellent potential for future lookout, featuring 3 large bedrooms, 2 full bathrooms, an open-concept kitchen & spacious living area, ideal for extended family or additional living space. Enjoy a private backyard with maintenance-free fencing, mature trees & a peaceful tree-lined setting. | Additional features include new zebra blinds, 2 separate laundry rooms, and numerous upgrades throughout. | Located in the prestigious Jefferson community and within the highly sought-after Richmond Hill High School. Wow! This is A Must See!
MississaugaInvestor.ca
61 Magdalan Crescent
Detached · 7bd/6ba · ~3,250 sqft
$1,798,800
Cash-Flow Report · July 31, 2026
Cap Rate
1.2%
Monthly Cash Flow
-$6,476/mo
Estimated Rent
$4,850/mo
Cash-on-Cash
-19.66%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,850 |
| Mortgage | −$8,280 |
| Property Tax | −$1,079 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,499 |
| Vacancy (5%) | −$243 |
| Cash Flow | -$6,476/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$58,200 |
| Vacancy (5%) | −$2,910 |
| Property Tax | −$12,951 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$17,988 |
| Annual NOI | $21,651 |
| Cap Rate | 1.2% |
Cash Required to Close
| Down Payment (20%) | $359,760 |
| Ontario Land Transfer Tax | $32,451 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $395,211 |
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.