39 Oneida Crescent 509, Richmond Hill

$438,000
39 Oneida Crescent 509

$438,000

New
14d
Condo ApartmentApartment

39 Oneida Crescent 509, Richmond Hill

Total Monthly Obligation $2,882

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
14d
Score
18
Yield
5.9%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-N13883982
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 9, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$1,862 (2026)
Maintenance-$760.31/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CITY WIDE PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Langstaff
Title-Residential Condo & Other

No agent assigned

Beautiful Condo living in Richmond Hill. Excellent condition in a great neighbourhood, steps to public transit, Viva bus Terminal, shops, restaurants, Off Hwy 7 and Hwy 407. Minutes to groceries, park and movie theatres. Updated kitchen, laminate floor, ensuite laundry. Unit comes with a parking spot and locker. Concierge services and plenty visitors parking.Quiet area but accessible to many amenities in the area.

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

Closing Costs

Mortgage Amount
$350,400
Land Transfer Taxes$5,235
Legal Fees (Est.)
$
Total cash required for closing$94,335

Total Monthly Obligation

$2,882/mo
Mortgage $1,767
Monthly Loss $2,417
Principal$465
Interest$1,302
Property Tax$155
Condo Fees$760
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-11.9%0
5-Year IRR
6.6%16
10-Year IRR
8.2%
Returns Index
9.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$25,968/yr
NOI
$9,985/yr
Net Cash Flow
-$935/mo
Cash Margin
-43.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
26.4/ 100

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

Comparables

Properties near 39 Oneida Crescent 509

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.