12 SCHMELTZER Crescent, Richmond Hill

$1,050,000
12 SCHMELTZER Crescent

$1,050,000

New
18d
Att/Row/Townhouse2-Storey

12 SCHMELTZER Crescent, Richmond Hill

Total Monthly Obligation $5,019

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
18d
Score
17
Yield
4.0%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Att/Row/Townhouse
MLS® Number-N13865976
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.69 × 88.58 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,908.49 (2025)
Parking-2 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX CROSSROADS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-60-89 days
Neighbourhood-Rural Richmond Hill
Title-Residential Freehold

No agent assigned

Traditional Two Stories Freehold Townhouse at Oakridge Meadows, This Home features a Double Door Entrance and Modern Living with 9' Ceilings. Plenty Natural Light to Great Room and Dining. Eat in Kitchen and Extra Tall Kitchen Cabinet with Plenty of Storage. Quartz Countertop and Central Island, Stainless Steel Appliances, Pot Lights, Hardwood Floors Throughout Main and 2nd Floor. Hardwood Staircase with Iron Picket, Open to Bright & Spacious Master Bedroom Offering 5-Pc Ensuite with Huge Walk-in Closet. Near All Amenities, Lake Wilcox, Parks, Schools, Restaurants, Home Depot, Costco. Minutes Drive to Hwy 404, Go Train, Farmers Markets, Golf Courses, Nature Trails.

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

Closing Costs

Mortgage Amount
$840,000
Land Transfer Taxes$17,475
Legal Fees (Est.)
$
Total cash required for closing$228,975

Total Monthly Obligation

$5,019/mo
Mortgage $4,235
Monthly Loss $3,905
Principal$1,115
Interest$3,121
Property Tax$409
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.9/ 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
$41,556/yr
NOI
$27,992/yr
Net Cash Flow
-$1,903/mo
Cash Margin
-54.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
17.9/ 100

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

Comparables

Properties near 12 SCHMELTZER 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.