25 Subrisco Avenue, Richmond Hill

$1,390,000
25 Subrisco Avenue

$1,390,000

New
25d
Detached2-Storey

25 Subrisco Avenue, Richmond Hill

Total Monthly Obligation $6,626

HausQ Valuation Report
Beds
6
Baths
5
Park
2
Sqft
2500-3000
DOM
25d
Score
16
Yield
3.9%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-N13840298
Beds-6
Bathrooms-5
Size-2500-3000 sqft
Lot Size-66.49 × 100.72 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,730.26 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BAY ST. POPULAR REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90 days
Neighbourhood-Devonsleigh
Title-Residential Freehold

No agent assigned

Detached Brick House With 66-Ft Wide Frontage! Over 4100sf Living Area. 4 Bedrooms, 3 Full Washrooms Upstairs, Plus A Spacious Den That Can Be Used As A Nice Study Area. 9' Ceiling On Main Floor, Hardwood Throughout. Basement Finished With 2 Bedrooms, Kitchen, Washer And Dryer, And Separate Entrance, Suitable For A Large Family Or Potential Rental Income. Premium South Lot, Interlocked Driveway With Parking For 3 Cars. Walking Distance To Park, HTS Private School And Public Transit. Minutes To 404 & 407, Close To Costco, Shopping, Restaurants And All Amenities. Located In A Quiet, Family-Friendly Neighbourhood!

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

Closing Costs

Mortgage Amount
$1,112,000
Land Transfer Taxes$24,275
Legal Fees (Est.)
$
Total cash required for closing$303,775

Total Monthly Obligation

$6,626/mo
Mortgage $5,607
Monthly Loss $5,151
Principal$1,475
Interest$4,131
Property Tax$644
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.4%20
10-Year IRR
8.6%
Returns Index
11.5/ 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
$54,000/yr
NOI
$36,370/yr
Net Cash Flow
-$2,576/mo
Cash Margin
-57.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.5/ 100

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

Comparables

Properties near 25 Subrisco Avenue

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.