525- 11611 Yonge Street, Richmond Hill
Richmond Hill
$399,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUPERSTARS REALTY LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,700/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this boutique condo located in the sought-after prestigious Jefferson Forest neighbourhood. This luxurious 1 bedroom unit offers a bright & functional layout enhanced by $$$ in upgrades and top-notch finishes. Features include smooth ceilings, modern light fixtures, and an open living and dining area with a walkout to the balcony, creating an inviting space for everyday living. The contemporary kitchen shines with a new quartz countertop, stainless steel appliances, sleek backsplash, undermount sink, upgraded faucet, and abundant cabinetry. The spacious bedroom includes a walk-in closet, while the updated bathroom showcases a modern vanity, mirror, lighting, and new shower glass door. Located in a highly sought-after Richmond Hill community, this home is minutes to public transit, shopping, restaurants, parks, and top-ranking Richmond Hill High School and Trillium Woods Public School.
MississaugaInvestor.ca
525- 11611 Yonge Street
Condo Apartment · 1bd/1ba · ~250 sqft
$399,999
Cash-Flow Report · August 2, 2026
Cap Rate
2.02%
Monthly Cash Flow
-$1,167/mo
Estimated Rent
$1,700/mo
Cash-on-Cash
-16.01%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,700 |
| Mortgage | −$1,841 |
| Property Tax | −$240 |
| Insurance | −$225 |
| Condo Fee | −$476 |
| Vacancy (5%) | −$85 |
| Cash Flow | -$1,167/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$20,400 |
| Vacancy (5%) | −$1,020 |
| Property Tax | −$2,880 |
| Insurance | −$2,700 |
| Condo Fee | −$5,712 |
| Annual NOI | $8,088 |
| Cap Rate | 2.02% |
Cash Required to Close
| Down Payment (20%) | $79,999.8 |
| Ontario Land Transfer Tax | $4,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,474.8 |
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.