15 Brumstead Drive N, Richmond Hill

$1,057,800
15 Brumstead Drive N

$1,057,800

New
16d
Att/Row/Townhouse2-Storey

15 Brumstead Drive N, Richmond Hill

Total Monthly Obligation $5,075

HausQ Valuation Report
Beds
3
Baths
3
Park
3
Sqft
1500-2000
DOM
16d
Score
16
Yield
3.8%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Att/Row/Townhouse
MLS® Number-N13873744
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-30 × 88.58 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,203.29 (2026)
Parking-1 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick Front
Roof-Shingles
Foundation-Brick, Concrete
Sewer-Sewer
Possession-To Be Arranged
Neighbourhood-Jefferson
Title-Residential Freehold

No agent assigned

Bright & Appealing 3 Br Freehold Townhouse *End Unit Linked By Garage Only On One Side Like A Semi-Detached Home* in the Prestigious Jefferson Community. Rare 30' Wide Lot. Open Concept Layout, 9' Main Flr Ceilings, Family Rm W/Gas Fireplace, Direct Access From Garage To Backyard & Home. Steps From The Oak Ridges Trail, Jefferson Forest, Lake Wilcox, And The Oak Ridges Community Centre. Close To Parks, Top-Rated Schools, Public Transit, Gormley GO Station, And Highway 404. Convenient Access To Grocery Stores, Gyms, Banks, LCBO, Restaurants, And More .

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

Closing Costs

Mortgage Amount
$846,240
Land Transfer Taxes$17,631
Legal Fees (Est.)
$
Total cash required for closing$230,691

Total Monthly Obligation

$5,075/mo
Mortgage $4,267
Monthly Loss $3,953
Principal$1,123
Interest$3,144
Property Tax$434
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.4/ 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
$39,984/yr
NOI
$26,282/yr
Net Cash Flow
-$2,077/mo
Cash Margin
-62.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.6/ 100

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

Comparables

Properties near 15 Brumstead Drive N

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.