153 Estate Garden Drive, Richmond Hill

$1,438,000
153 Estate Garden Drive

$1,438,000

New
28d
Detached2-Storey

153 Estate Garden Drive, Richmond Hill

Total Monthly Obligation $6,749

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
28d
Score
15
Yield
3.2%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-N13832408
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-38.72 × 109.35 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,886.54 (2026)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Oak Ridges
Title-Residential Freehold

No agent assigned

Stop! Look! Perfect Paradise! This Elegantly Appointed home with superb curb appeal, backs onto sought after Luscious mature green Forest and is situated on the edge of a quiet court location in sough after Oak Ridges. Perfection is predefined here in this picturesque beauty, with warmth charm and elegance. The dramatic 18ft two storey foyer, welcomes you with a majestic staircase and oversized windows overlooking the foyer below, creating a striking sense of grandeur and openness. Step from the foyer into the open concept Living Room and dining room area, with 9 ft ceiling, elegant custom drapery and hardwood flooring. The dining room is beautifully defined by a striking and large coffered ceiling. The large spacious kitchen is open concept with the family room and both overlook the luscious green forest and have a decorative wall and elegant pillars,creating a stylish transition between the two spaces. The spacious kitchen area also has a centre Island, large breakfast area, a walkout to the rear South facing yard with interlocking patio and rear yard Oasis!! The master bedroom with double door entry is generous in size and has a large sitting area overlooking the luscious green forest, large 4 piece en suite and walk-in closet. The remaining three bedrooms are also generous in size and have ample closet space. This beautiful home has been lovingly maintained and displays warmth, charm and elegance. Pride of ownership abounds here, Its a beauty and a bird watcher's paradise! Situated close to schools, Parks,library, public transport, shopping, Highways 400 and 404.

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

Closing Costs

Mortgage Amount
$1,150,400
Land Transfer Taxes$25,235
Legal Fees (Est.)
$
Total cash required for closing$314,335

Total Monthly Obligation

$6,749/mo
Mortgage $5,800
Monthly Loss $5,223
Principal$1,526
Interest$4,274
Property Tax$574
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.5%13
10-Year IRR
7.1%
Returns Index
7.7/ 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
$46,176/yr
NOI
$30,172/yr
Net Cash Flow
-$3,286/mo
Cash Margin
-85.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.7/ 100

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

Comparables

Properties near 153 Estate Garden Drive

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.