39 Oneida Crescent 1017, Richmond Hill

$475,000
39 Oneida Crescent 1017

$475,000

New
16d
Condo ApartmentApartment

39 Oneida Crescent 1017, Richmond Hill

Total Monthly Obligation $3,266

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
16d
Score
17
Yield
6.4%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Condo Apartment
MLS® Number-N13870628
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,219.5 (2026)
Maintenance-$964.97/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Possession-90-120TBA
Neighbourhood-Langstaff
Title-Residential Condo & Other

No agent assigned

Fabulous sun filled south east facing corner suite featuring spacious L-shaped living room and dining room with stylish modern grey and white decor. Complete with one parking space, one locker, and a private balcony. This exceptional suite offers both comfort and convenience. Enjoy an impressive selection of building amenities including 24-hour security, a cardio room, exercise room, party room, billiards room, cable TV and Internet. Here you have everything you need for a carefree and connected living. Enjoy the lifestyle benefits of being just steps to Yonge street, transit, dining, shopping, cinema, or walk to Hillcrest Mall. This location also provides easy access to highways seven and 407 for your convenience. Ideal choice if you are looking for an exceptional lifestyle where everything you may desire is just moments away. Please allow 24 Hour irrevocable on all offers and include 801 and schedule B. Some photos Virtually staged to show potential layout. Photos of the empty rooms are included so you can envision your own space.

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

Closing Costs

Mortgage Amount
$380,000
Land Transfer Taxes$5,975
Legal Fees (Est.)
$
Total cash required for closing$102,475

Total Monthly Obligation

$3,266/mo
Mortgage $1,916
Monthly Loss $2,762
Principal$504
Interest$1,412
Property Tax$185
Condo Fees$965
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
7.0%18
10-Year IRR
8.6%
Returns Index
10.3/ 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
$30,600/yr
NOI
$11,341/yr
Net Cash Flow
-$971/mo
Cash Margin
-38.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
23.9/ 100

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

Comparables

Properties near 39 Oneida Crescent 1017

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.