10 Stancroft Drive, Richmond Hill
Richmond Hill
$2,660,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE NEW WORLD REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
6
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,750/mo
Estimated from market price-to-rent ratios
Remarks
Truly Custom built 4 Car garage Home By High End Luxury Home Builders Bellegate Developments. Private St. On Crt, Mail to door. RHHS Boundary, Must See. 1Oft Ceilings On Main, wainscot, crown molding, 2nd Floor with skylight, 4 ensuite BR with coffered 10Ft ceiling & 9Ft Bsmt with one bedroom. Hardwood floor Throughout, Granite Countertops, High End Maple Kitchen. 48 inch width fridge 36 inch gas stove, Finished W/U Basement. True Luxury. Wrought Iron Pickets, covered deck, built in storage, interlock backyard, wood shed, swing& So Much More......
MississaugaInvestor.ca
10 Stancroft Drive
Detached · 5bd/6ba · ~4,250 sqft
$2,660,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.64%
Monthly Cash Flow
-$10,820/mo
Estimated Rent
$5,750/mo
Cash-on-Cash
-22.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,750 |
| Mortgage | −$12,244 |
| Property Tax | −$1,596 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,217 |
| Vacancy (5%) | −$288 |
| Cash Flow | -$10,820/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$69,000 |
| Vacancy (5%) | −$3,450 |
| Property Tax | −$19,152 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$26,600 |
| Annual NOI | $17,098 |
| Cap Rate | 0.64% |
Cash Required to Close
| Down Payment (20%) | $532,000 |
| Ontario Land Transfer Tax | $52,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $587,975 |
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.