100 Rockport Crescent, Richmond Hill

$1,280,000
100 Rockport Crescent

$1,280,000

New
24d
DetachedBungalow

100 Rockport Crescent, Richmond Hill

Total Monthly Obligation $5,991

Beds
5
Baths
2
Park
6
Sqft
1100-1500
DOM
24d
Score
15
Yield
3.4%
Cash on Cash
-8.5%
Cap Rate
2.8%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Detached
MLS® Number-N13845208
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 130 ft
Listed on site-Sep 29, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,432 (2025)
Parking-6 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX NOBLECORP REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Metal/Steel Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90 Days
Neighbourhood-Crosby
Title-Residential Freehold

No agent assigned

Fully upgraded, energy-efficient detached bungalow on a deep 50' x 130' lot, on a quiet crescent near Bayview & Major Mackenzie. The main floor offers 3 bright bedrooms with European Tilt & Turn triple-glazed windows and doors. The home has been renovated for comfort and low running costs: exterior R20 insulation under new siding from footings to rafters, BlueSkin waterproofing around the entire home, R60 attic insulation, and an updated AC and HRV system. It is future-ready with a Microfit solar panel system (not a rental), EV charger, 200 Amp service, upgraded 1" water main and new plumbing supply lines. Heated washroom floor. The finished basement has a separate entrance, 2 more bedrooms and a second kitchen, ideal for extended family or potential income. Outside, enjoy a huge private fenced backyard with mature trees and gardens, a patio, and a storage shed on a concrete pad. Parking for 5 vehicles. About a 5-minute walk to Bayview Secondary School (IB program) and a 10-minute walk to Richmond Hill GO Station. Minutes to Mackenzie Health Hospital, shopping, banks and groceries. Move-in ready!

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

Closing Costs

Mortgage Amount
$1,024,000
Land Transfer Taxes$22,075
Legal Fees (Est.)
$
Total cash required for closing$279,575

Total Monthly Obligation

$5,991/mo
Mortgage $5,163
Monthly Loss $4,632
Principal$1,359
Interest$3,804
Property Tax$453
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.9%0
5-Year IRR
6.2%15
10-Year IRR
7.6%
Returns Index
8.9/ 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
$43,572/yr
NOI
$29,283/yr
Net Cash Flow
-$2,723/mo
Cash Margin
-75.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.8/ 100

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

Comparables

Properties near 100 Rockport Crescent

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.