157 Nahanni Drive, Richmond Hill

$1,080,000
157 Nahanni Drive

$1,080,000

Price Change
25d
Att/Row/Townhouse2-Storey

157 Nahanni Drive, Richmond Hill

Total Monthly Obligation $5,172

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
25d
Score
16
Yield
3.8%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Att/Row/Townhouse
MLS® Number-N13834620
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-24.63 × 77.18 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,290 (2026)
Parking-3 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Langstaff
Title-Residential Freehold

No agent assigned

Located in Top-Ranked IB School Zone. Freehold Townhome In Bayview Glen Area, Great Quiet Neighbourhood Just Off Major Roads&Transits Such As Hwy7/Bayview/Yonge/Go Station/Big Shopping Plaza. High Ranked School Zone. Large master bedroom. Customized Upscale Renovation. Tone Of Pot Lights; Excellent Move-In Condition. Oak Hardwood Through-Out. No Side Walk. Park 2 Cars On Driveway. Storage Racks In Garage, Front Closed Porch. Private Fenced Backyard With Cedar Deck. Access To Garage From Backyard Directly

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

Closing Costs

Mortgage Amount
$864,000
Land Transfer Taxes$18,075
Legal Fees (Est.)
$
Total cash required for closing$235,575

Total Monthly Obligation

$5,172/mo
Mortgage $4,356
Monthly Loss $4,026
Principal$1,146
Interest$3,210
Property Tax$441
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
10.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$40,884/yr
NOI
$27,006/yr
Net Cash Flow
-$2,106/mo
Cash Margin
-61.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.4/ 100

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

Comparables

Properties near 157 Nahanni 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.