369 Paliser Crescent, Richmond Hill
Richmond Hill
$998,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FIRST CLASS REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,000/mo
Estimated from market price-to-rent ratios
Remarks
The pictures are from previous listing. Bright & Sun Filled South Facing Detached Bungalow In A Prime Location Of Richmond Hill. 50X100 Feet Corner Lot Facing A Huge Park. Well Maintained Home By The Owners. Some Of The Best Schools Inc. Bayview Sec. & Walter Scott And The Catholic Community Church Only Minutes Away. Fully Private & Beautifully Manicured Backyard With A Gazebo. Private Double Driveway With A Carport Can Fit 4 Cars.
MississaugaInvestor.ca
369 Paliser Crescent
Detached · 5bd/2ba · ~900 sqft
$998,000
Cash-Flow Report · August 3, 2026
Cap Rate
2.58%
Monthly Cash Flow
-$2,450/mo
Estimated Rent
$4,000/mo
Cash-on-Cash
-13.42%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,000 |
| Mortgage | −$4,594 |
| Property Tax | −$599 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$832 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$2,450/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,000 |
| Vacancy (5%) | −$2,400 |
| Property Tax | −$7,186 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,980 |
| Annual NOI | $25,734 |
| Cap Rate | 2.58% |
Cash Required to Close
| Down Payment (20%) | $199,600 |
| Ontario Land Transfer Tax | $16,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,035 |
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.