35 Marbrook Street, Richmond Hill

$1,699,900
35 Marbrook Street

$1,699,900

New
25d
Detached2-Storey

35 Marbrook Street, Richmond Hill

Total Monthly Obligation $8,030

Beds
5
Baths
5
Park
4
Sqft
3000-3500
DOM
25d
Score
15
Yield
3.7%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-N13833780
Beds-5
Bathrooms-5
Size-3000-3500 sqft
Lot Size-42 × 120 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,577.31 (2026)
Parking-6 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-AIMHOME REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Unknown
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Mill Pond
Title-Residential Freehold

No agent assigned

Luxurious and Modern Living in Richmond Hill! This stunning detached home features high ceilings, hardwood floors, and extensive pot lights. The main floor boasts a gourmet kitchen with custom cabinetry, quartz countertops, and high-end stainless steel appliances. A formal dining room and spacious living area are perfect for entertaining. The upper level includes a generous master suite with a walk-in closet and a spa-like ensuite. The finished basement offers additional living space and a separate entrance. Outside, enjoy the interlocking backyard and beautiful landscaping. Located in a sought-after Richmond Hill community, this home is close to top-rated schools, parks, and all amenities. Don't miss out on this incredible opportunity!

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

Closing Costs

Mortgage Amount
$1,359,920
Land Transfer Taxes$30,473
Legal Fees (Est.)
$
Total cash required for closing$371,953

Total Monthly Obligation

$8,030/mo
Mortgage $6,857
Monthly Loss $6,226
Principal$1,804
Interest$5,053
Property Tax$798
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.4/ 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
$62,640/yr
NOI
$42,299/yr
Net Cash Flow
-$3,332/mo
Cash Margin
-63.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
14.2/ 100

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

Comparables

Properties near 35 Marbrook 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.