35 Hunt Avenue 401, Richmond Hill

$415,000
35 Hunt Avenue 401

$415,000

New
28d
Condo ApartmentApartment

35 Hunt Avenue 401, Richmond Hill

Total Monthly Obligation $2,682

Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
28d
Score
22
Yield
7.2%
Cash on Cash
-0.6%
Cap Rate
4.5%
5Y IRR
15.1%
10Y IRR
14.2%
Property Type-Condo Apartment
MLS® Number-N13827932
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,847 (2026)
Maintenance-$654/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARLOWE REALTY CORPORATION
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Mill Pond
Title-Residential Condo & Other

No agent assigned

Welcome to Rosehill Suites. A beautiful, open-concept, spacious, one bedroom plus den unit with Parking and Locker. Enjoy Beautiful Downtown Richmond Hill with all its Higher-End Schools, Shops & Restaurants. This unit is equipped with a Laundry room and a Den that could possibly be used for a 2nd Bedroom, a nursery or office. There is even extra storage in the furnace area. One Parking Spot and storage locker are also included. Steps to Public transit, Minutes to Highways, Go Transit, Hospital, Places of Worship, Community Center, Library, Performing Arts Building, Parks and conservation Area. Don't miss out on this little Gem offering convenient and comfortable living.

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

Closing Costs

Mortgage Amount
$332,000
Land Transfer Taxes$4,775
Legal Fees (Est.)
$
Total cash required for closing$89,275

Total Monthly Obligation

$2,682/mo
Mortgage $1,674
Monthly Loss $2,241
Principal$441
Interest$1,233
Property Tax$154
Condo Fees$654
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.1%2
5-Year IRR
11.1%43
10-Year IRR
11.6%
Returns Index
22.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$29,700/yr
NOI
$14,635/yr
Net Cash Flow
-$454/mo
Cash Margin
-18.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
30.1/ 100

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

Comparables

Properties near 35 Hunt Avenue 401

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.