25 Aida Place, Richmond Hill

$1,750,000
25 Aida Place

$1,750,000

New
21d
Detached2-Storey

25 Aida Place, Richmond Hill

Total Monthly Obligation $7,434

HausQ Valuation Report
Beds
5
Baths
5
Park
2
Sqft
3000-3500
DOM
21d
Score
16
Yield
3.3%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-N13858038
Beds-5
Bathrooms-5
Size-3000-3500 sqft
Lot Size-40 × 111 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-NORDALE REALTY & ASSOCIATES INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Oak Ridges
Title-Residential Freehold

No agent assigned

Client Remarks: Brand New Detached Home currently at the drywall stage, offering purchasers the exciting opportunity to select their own décor finishes and personalize their new home! This spacious 4+1 bedroom, 5-bathroom residence boasts approximately 3,400 sq. ft. of beautifully designed living space with impressive upgrades throughout. Featuring soaring 10-ft ceilings on the main floor and 9-ft ceilings on both the second floor and basement, creating a bright and open feel. The finished basement includes additional living space and a 3-piece bathroom. Additional upgrades include pot lights throughout the main floor and 200-amp electrical service. A rare opportunity to own a brand-new detached home while still having the ability to make your own finishing selections before completion! Taxes are not assessed. Appliances are not included. Photos are virtually staged, may be altered or modified.

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

Closing Costs

Mortgage Amount
$1,400,000
Land Transfer Taxes$31,475
Legal Fees (Est.)
$
Total cash required for closing$382,975

Total Monthly Obligation

$7,434/mo
Mortgage $7,059
Monthly Loss $5,576
Principal$1,858
Interest$5,201
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.6%21
10-Year IRR
8.6%
Returns Index
12.0/ 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
$57,600/yr
NOI
$47,340/yr
Net Cash Flow
-$3,114/mo
Cash Margin
-64.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.9/ 100

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

Comparables

Properties near 25 Aida Place

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.