2B Trinity Crescent, Richmond Hill

$1,999,999
2B Trinity Crescent

$1,999,999

New
16d
Detached2-Storey

2B Trinity Crescent, Richmond Hill

Total Monthly Obligation $9,236

Beds
6
Baths
6
Park
6
Sqft
3000-3500
DOM
16d
Score
15
Yield
3.2%
Cash on Cash
-9.6%
Cap Rate
2.5%
5Y IRR
8.0%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-N13873668
Beds-6
Bathrooms-6
Size-3000-3500 sqft
Lot Size-46.92 × 124.64 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,522.17 (2025)
Parking-8 - Built-In
Basement-Apartment, Finished with Walk-Out, Separate Entrance, Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXCEL REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick, Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Doncrest
Title-Residential Freehold

No agent assigned

Welcome to this exceptional two-storey ravine residence, extensively renovated with high-quality materials and thoughtful upgrades throughout. Featuring a brand-new designer kitchen, luxurious steam bathroom, upgraded insulation, new roof, modern anti-theft smart locking system, and extensive interior and exterior improvements, this move-in-ready home offers modern comfort, security, and functionality. The walk-out lower level opens to a large, private ravine setting with beautiful natural views and exceptional privacy. The basement also offers potential for one separate rental living area, providing excellent income or multi-generational living possibilities, subject to applicable municipal zoning, building code, fire safety, licensing, and other required approvals. Offering three spacious levels of renovated living space, direct backyard and ravine access, premium upgrades, and significant capital improvements already completed, this distinctive property combines luxury, privacy, security, natural surroundings, and outstanding income potential. A rare ravine property that must be seen to be fully appreciated.

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

Closing Costs

Mortgage Amount
$1,599,999
Land Transfer Taxes$36,475
Legal Fees (Est.)
$
Total cash required for closing$437,975

Total Monthly Obligation

$9,236/mo
Mortgage $8,067
Monthly Loss $7,113
Principal$2,123
Interest$5,945
Property Tax$794
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.7%13
10-Year IRR
7.2%
Returns Index
7.9/ 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
$63,300/yr
NOI
$42,948/yr
Net Cash Flow
-$4,488/mo
Cash Margin
-85.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo17
Risk Index
13.2/ 100

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

Comparables

Properties near 2B Trinity 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.