11 Oneida Crescent 1202, Richmond Hill

$499,000
11 Oneida Crescent 1202

$499,000

New
28d
Condo ApartmentApartment

11 Oneida Crescent 1202, Richmond Hill

Total Monthly Obligation $3,302

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
28d
Score
17
Yield
6.1%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Apartment
MLS® Number-N13827306
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,407 (2025)
Maintenance-$888.28/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Langstaff
Title-Residential Condo & Other

No agent assigned

Prime Richmond Hill location at Yonge St & Hwy 7 in the sought-after Langstaff community! Stunning 2-bedroom, 1-bathroom condo featuring unobstructed west-facing views overlooking Yonge Street and extending toward Canada's Wonderland. Conveniently located close to schools, shopping, restaurants, entertainment, GO Transit, Viva Transit, and easy access to Highways 7 & 407.Bright and well-maintained unit featuring stainless steel appliances, over-the-range microwave, washer & dryer, new light fixtures, and window blinds. Includes 1 parking space and 1 locker. Building amenities include 24-hour concierge/security. All utilities and INTERNET included in the Maintenance. Excellent opportunity to live in the heart of Richmond Hill with exceptional convenience and transit access!

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$3,302/mo
Mortgage $2,013
Monthly Loss $2,772
Principal$530
Interest$1,483
Property Tax$201
Condo Fees$888
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
7.1%19
10-Year IRR
8.6%
Returns Index
10.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$30,600/yr
NOI
$12,074/yr
Net Cash Flow
-$1,007/mo
Cash Margin
-39.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
23.8/ 100

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

Comparables

Properties near 11 Oneida Crescent 1202

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.