53 Seguin Street, Richmond Hill
Richmond Hill
$1,029,000
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
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,600/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this luxurious freehold townhouse in the highly sought-after King East Estates, ideally located at Yonge & King in Richmond Hill. Offering approximately 1,980 sq. ft. of finished living space, this beautifully maintained home features a bright open-concept layout, 9' ceilings, smooth ceilings, iron picket staircase, and modern finishes throughout.The upgraded kitchen boasts stainless steel appliances, quartz countertops, extended cabinetry, and a large centre island with breakfast bar. The dining area walks out to a private deck, perfect for outdoor entertaining.The upper level offers three spacious bedrooms, including a luxurious primary suite with a spa-inspired ensuite featuring a freestanding tub and double vanity. The finished basement with a 3-piece bathroom provides flexible space for a family room, home office, or guest suite.Located close to top-rated schools, parks, shopping, restaurants, and transit, this move-in-ready home is an exceptional opportunity in one of Richmond Hill's most desirable communities.
MississaugaInvestor.ca
53 Seguin Street
Att/Row/Townhouse · 4bd/4ba · ~1,750 sqft
$1,029,000
Cash-Flow Report · August 2, 2026
Cap Rate
2.01%
Monthly Cash Flow
-$3,016/mo
Estimated Rent
$3,600/mo
Cash-on-Cash
-16.02%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,600 |
| Mortgage | −$4,736 |
| Property Tax | −$617 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$858 |
| Vacancy (5%) | −$180 |
| Cash Flow | -$3,016/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,200 |
| Vacancy (5%) | −$2,160 |
| Property Tax | −$7,409 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,290 |
| Annual NOI | $20,641 |
| Cap Rate | 2.01% |
Cash Required to Close
| Down Payment (20%) | $205,800 |
| Ontario Land Transfer Tax | $17,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $225,855 |
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.