22 Copperstone Crescent, Richmond Hill

$1,388,000
22 Copperstone Crescent

$1,388,000

New
30d
Detached2-Storey

22 Copperstone Crescent, Richmond Hill

Total Monthly Obligation $6,493

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
30d
Score
15
Yield
3.1%
Cash on Cash
-9.8%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-N13817296
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-36.12 × 110.05 ft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,228 (2025)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ULTIMATE ESTATES
Cooling-Central Air
Laundry-No
Fireplace-Electric, Living Room
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Rouge Woods
Title-Residential Freehold

No agent assigned

Locate in the top-ranked Bayview Secondary School Zone and minutes to Hwy 404, this well-maintained detached home offers 3 spacious bedrooms, 3 bathrooms, and a finished basement. Bright south-facing open-concept layout features hardwood flooring, LED pot lights, updated bathrooms, and quality appliances. Functional kitchen ideal for everyday living and entertaining. Spacious primary bedroom with walk-in closet and upgraded ensuite. Finished basement with additional living space, open laundry, and cold room storage. Double garage plus driveway parking for 2. Low-maintenance backyard with patio. New furnace and approximately 2-year-old hot water tank.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$1,110,400
Land Transfer Taxes$24,235
Legal Fees (Est.)
$
Total cash required for closing$303,335

Total Monthly Obligation

$6,493/mo
Mortgage $5,599
Monthly Loss $5,019
Principal$1,473
Interest$4,125
Property Tax$519
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.0%0
5-Year IRR
5.3%12
10-Year IRR
7.0%
Returns Index
7.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$43,404/yr
NOI
$28,336/yr
Net Cash Flow
-$3,238/mo
Cash Margin
-89.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.424
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.0/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 22 Copperstone Crescent

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.