39 Stoyell Drive, Richmond Hill

$919,900
39 Stoyell Drive

$919,900

New
24d
Att/Row/Townhouse2-Storey

39 Stoyell Drive, Richmond Hill

Total Monthly Obligation $4,478

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
24d
Score
18
Yield
4.7%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Att/Row/Townhouse
MLS® Number-N13838264
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-24.61 × 88.58 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,709 (2025)
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Jefferson
Title-Residential Freehold

No agent assigned

Welcome to 39 Stoyell Drive in Macleod's Landing, a family-friendly neighbourhood in Richmond Hill's Jefferson community. This 1,684 sq. ft. freehold townhome offers three bedrooms, three bathrooms and a built-in garage. The main floor features hardwood floors, California shutters and updated light fixtures. The living room has a gas fireplace, while the kitchen features granite countertops, stainless steel appliances and an undermount sink. The adjacent breakfast area overlooks the backyard and has a walkout to the deck. Upstairs, the primary bedroom has hardwood floors, two closets, including a walk-in, and a 4- piece ensuite. The two additional bedrooms also have hardwood floors and good-sized closets. The fully fenced backyard has a deck and direct access to the garage. The unfinished basement has painted floors, a laundry tub, cold storage, and rough-ins for a bathroom and fireplace, offering an opportunity to add value and build equity by finishing the space to suit your needs. The location is close to parks, trails, Lake Wilcox, golf courses, equestrian facilities, shopping and public transit. The area is also home to schools offering French Immersion and IB programs, with Highways 404 and 400 providing convenient connections throughout the GTA. A straightforward, well-kept home in a neighbourhood that works well for everyday family life.

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

Closing Costs

Mortgage Amount
$735,920
Land Transfer Taxes$14,873
Legal Fees (Est.)
$
Total cash required for closing$200,353

Total Monthly Obligation

$4,478/mo
Mortgage $3,711
Monthly Loss $3,502
Principal$976
Interest$2,734
Property Tax$392
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.6%33
10-Year IRR
10.3%
Returns Index
17.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$43,080/yr
NOI
$29,563/yr
Net Cash Flow
-$1,247/mo
Cash Margin
-34.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo34
Risk Index
20.2/ 100

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

Comparables

Properties near 39 Stoyell 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.