5 Weldrick Road W 301, Richmond Hill

$599,900
5 Weldrick Road W 301

$599,900

New
16d
Condo ApartmentApartment

5 Weldrick Road W 301, Richmond Hill

Total Monthly Obligation $4,043

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
16d
Score
17
Yield
6.3%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Apartment
MLS® Number-N13870184
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,521 (2026)
Maintenance-$1,212.59/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER THE REAL ESTATE CENTRE
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-North Richvale
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully appointed 2 bedroom, 2 bathroom condo in the thriving area of North Richvale. Tastefully upgraded for enjoyment and functionality, this suite offers a sprawling Living/Dining Room tandem that can be furnished as if you were in a house. Moving through the Living Room, the Solarium features floor to ceiling glass and overlooks the colourful perennial gardens below. Rich hardwood flooring throughout the living space and ceramic floors in the kitchen and bathrooms are complimented by a neutral colour palette throughout. The Primary bedroom enjoys a 3-piece ensuite, mirrored sliding doors and a full closet organizer. The building amenities are absolutely fabulous! Make sure you check out the outdoor pool, social room, workout facilities, visitor parking and walk the grounds when you come for your showing. The building is steps from Hillcrest Mall, a vast array of dining and entertainment options and all the incredible amenities south Richmond Hill has to offer. Parks, schools, trails and town recreational facilities are just minutes away in every direction. Being just steps to Yonge Street, VIVA, YRT and GO Transit make for an easy commute to anywhere you need to get to.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$4,043/mo
Mortgage $2,420
Monthly Loss $3,406
Principal$637
Interest$1,783
Property Tax$210
Condo Fees$1,213
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.1%1
5-Year IRR
7.3%19
10-Year IRR
8.7%
Returns Index
10.9/ 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
$38,040/yr
NOI
$14,764/yr
Net Cash Flow
-$1,190/mo
Cash Margin
-37.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.3/ 100

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

Comparables

Properties near 5 Weldrick Road W 301

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.