74 Ellesmere Street, Richmond Hill

$940,000
74 Ellesmere Street

$940,000

Price Change
29d
Att/Row/Townhouse2-Storey

74 Ellesmere Street, Richmond Hill

Total Monthly Obligation $4,570

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
29d
Score
18
Yield
4.4%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Att/Row/Townhouse
MLS® Number-N13823456
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-14.76 × 113.19 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,841.73 (2026)
Parking-2 - Detached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-T-ONE GROUP REALTY INC.,
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Langstaff
Title-Residential Freehold

No agent assigned

Fully Renovated From Top To Bottom, Just Move In! Freehold Townhome In Langstaff With No Maintenance Fees. Every Level Has Been Updated With Quality Finishes, So There Is Nothing Left To Do. Hardwood Floors And Stairs On The Main Level, Open Living And Dining, And A Kitchen With Quartz Counters, Stainless Steel Appliances And A Separate Breakfast Area Walking Out To The Yard. Primary Bedroom With His And Hers Closets, A Good-Sized Second Bedroom And A Full 4-Piece Bath Upstairs. The Finished Basement Adds A Third Bedroom With An Above-Grade Window, A 3-Piece Bath With Heated Floors, A Separate Laundry Room And Custom Closets And Shelving Throughout. Newer Windows On The Main And Second Floors, Newer Garage Door And Garage Roof. Deep 113 Ft Lot With A Private Fenced Backyard, Plus A Detached Garage Off The Rear Lane And An Extra Parking Space. Walk To Yonge, Hillcrest Mall And Viva, With Langstaff GO, Hwy 7, 407 And 404 Minutes Away And The Yonge North Subway Extension Planned Nearby.

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

Closing Costs

Mortgage Amount
$752,000
Land Transfer Taxes$15,275
Legal Fees (Est.)
$
Total cash required for closing$204,775

Total Monthly Obligation

$4,570/mo
Mortgage $3,792
Monthly Loss $3,572
Principal$998
Interest$2,794
Property Tax$403
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.7%27
10-Year IRR
9.6%
Returns Index
14.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$41,448/yr
NOI
$27,961/yr
Net Cash Flow
-$1,462/mo
Cash Margin
-42.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.5/ 100

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

Comparables

Properties near 74 Ellesmere Street

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.