61 Barnwood Drive, Richmond Hill

$1,288,000
61 Barnwood Drive

$1,288,000

New
9d
Detached2-Storey

61 Barnwood Drive, Richmond Hill

Total Monthly Obligation $6,117

HausQ Valuation Report
Beds
5
Baths
4
Park
2
Sqft
2000-2500
DOM
9d
Score
16
Yield
3.9%
Cash on Cash
-6.7%
Cap Rate
3.2%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-N14033642
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-64.05 × 102.45 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,559.39 (2025)
Parking-3 - Built-In
Basement-Walk-Out, Apartment, Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Electric)
Brokerage-KAMALI GROUP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Electric
Pool-Inground, Salt
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Tba
Neighbourhood-Oak Ridges Lake Wilcox
Title-Residential Freehold

No agent assigned

Rare-Find!! Backing Onto Conservation Area!! Prestigious Oak Ridges Community! Loads Of Upgrades$$!! Walkout Basement Apartment! 3,199Sqft Living Space (2,143Sqft + 1,056Sqft)!! Backyard Oasis With Inground Heated Salt-Water Pool!! Huge 64ft Frontage! 4+1 Bedrooms & 4 Bathrooms! Open Concept Living Room With Gas Fireplace, Renovated Kitchen With Centre Island & Walkout To Huge Elevated Backyard Deck, Mudroom With Access To Garage, Primary Bedroom With 3pc Ensuite & Walk-In Closet, 2nd Bedroom With Walk-In Closet, Walkout Basement Apartment, Potential In-Law Suite Or Rental Income, Luxurious Interlock Backyard With Inground Heated Salt-Water Pool, Inground Sprinkler System, Driveway Stone Interlock, No Sidewalk, Steps From Lake Wilcox & Bond Lake, Scenic Walking Trails, Oakridges Community Centre, Minutes To Gormley GO-Station, Hwy 404, Open House Saturday & Sunday

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

Closing Costs

Mortgage Amount
$1,030,400
Land Transfer Taxes$22,235
Legal Fees (Est.)
$
Total cash required for closing$281,335

Total Monthly Obligation

$6,117/mo
Mortgage $5,195
Monthly Loss $4,750
Principal$1,367
Interest$3,828
Property Tax$547
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.5%21
10-Year IRR
8.6%
Returns Index
11.7/ 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
$50,160/yr
NOI
$34,085/yr
Net Cash Flow
-$2,355/mo
Cash Margin
-56.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
16.1/ 100

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

Comparables

Properties near 61 Barnwood Drive

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.