9133 Bayview Avenue TH16, Richmond Hill

$999,000
9133 Bayview Avenue TH16

$999,000

New
9d
Condo Townhouse3-Storey

9133 Bayview Avenue TH16, Richmond Hill

Total Monthly Obligation $5,604

HausQ Valuation Report
Bed+Den
3+1
Baths
3
Park
2
Sqft
2000-2249
DOM
9d
Score
15
Yield
4.6%
Cash on Cash
-8.6%
Cap Rate
2.7%
5Y IRR
8.8%
10Y IRR
9.3%
Property Type-Condo Townhouse
MLS® Number-N14082888
Bed+Den-3+1
Bathrooms-3
Size-2000-2249 sqft
Listed on site-Oct 14, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-16-30
Taxes-$5,852.8 (2026)
Maintenance-$887/mo
Locker-None
Parking-4 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE BROADWAY REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Brick
Possession-30 Days/TBA
Neighbourhood-Doncrest
Title-Residential Condo & Other

No agent assigned

Bristol Court end unit townhouse in a gated community with 24/7 security, 9 foot ceiling with over 2000 sq.ft. living space with finished walk out basement. Granite kitchen countertop, hardwood flooring, crown moulding, living room fireplace, large balcony. Two bedrooms with ensuite. A main floor area can be used as a third bedroom, home gym, home office..etc. 2 mins walk to Wycliffe Plaza across the street with a bank, restaurants, supermarket, multiple medical offices....etc.Easy access to Hwy 404, 407. Boundaries of St. Robert Catholic School and Thornlea Secondary School.

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$5,604/mo
Mortgage $4,030
Monthly Loss $4,544
Principal$1,060
Interest$2,969
Property Tax$488
Condo Fees$887
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.2%15
10-Year IRR
7.7%
Returns Index
8.7/ 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
$45,684/yr
NOI
$22,219/yr
Net Cash Flow
-$2,178/mo
Cash Margin
-57.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.3/ 100

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

Comparables

Properties near 9133 Bayview Avenue TH16

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.