55 Oneida Crescent 1005, Richmond Hill

$528,000
55 Oneida Crescent 1005

$528,000

New
24d
Condo ApartmentApartment

55 Oneida Crescent 1005, Richmond Hill

Total Monthly Obligation $3,221

Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
24d
Score
17
Yield
5.4%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-N13840170
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,470 (2026)
Maintenance-$685/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Langstaff
Title-Residential Condo & Other

No agent assigned

Welcome to Suite 1005 at SkyCity by Pemberton! This bright and well-designed 1-bedroom plus den condo offers a functional layout with the extra space today's buyers are looking for. The versatile den is ideal for a home office, study, nursery or guest area, while underground parking and a storage locker provide added convenience. Enjoy exceptional building amenities including an indoor pool, fitness centre, yoga/Pilates studio, party and meeting rooms, theatre, games room, guest suites, 24-hour concierge and visitor parking. A standout feature is the expansive landscaped terrace, offering a private park-like setting with lounge areas, gazebos, outdoor fireplaces and BBQ stations. Maintenance fees include heat, water, central air conditioning, common elements, building insurance and parking. Ideally located within walking distance to Richmond Hill Centre, Langstaff GO, VIVA/YRT transit, restaurants, groceries, shopping and everyday essentials, with quick access to Yonge St, Hwy 7, Hwy 407 and Hwy 404. Minutes to Hillcrest Mall and major retailers. The planned Bridge Station on the Yonge North Subway Extension is nearby, offering future TTC Line 1 connectivity with Langstaff GO, GO Bus, VIVA and YRT. An excellent opportunity for first-time buyers, professionals, downsizers or investors seeking a functional condo with outstanding amenities and exceptional transit access

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

Closing Costs

Mortgage Amount
$422,400
Land Transfer Taxes$7,035
Legal Fees (Est.)
$
Total cash required for closing$114,135

Total Monthly Obligation

$3,221/mo
Mortgage $2,130
Monthly Loss $2,660
Principal$560
Interest$1,569
Property Tax$206
Condo Fees$685
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.9%18
10-Year IRR
8.4%
Returns Index
10.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$28,596/yr
NOI
$12,646/yr
Net Cash Flow
-$1,076/mo
Cash Margin
-45.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
24.3/ 100

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

Comparables

Properties near 55 Oneida Crescent 1005

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.