3 Rosewater Street 202W, Richmond Hill

$429,000
3 Rosewater Street 202W

$429,000

New
7d
Condo ApartmentApartment

3 Rosewater Street 202W, Richmond Hill

Total Monthly Obligation $2,686

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
7d
Score
19
Yield
6.0%
Cash on Cash
-4.8%
Cap Rate
3.5%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-N14085446
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,219.5 (2026)
Maintenance-$570.21/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60-90
Neighbourhood-South Richvale
Title-Residential Condo & Other

No agent assigned

Bright and Inviting West-Facing 1-Bedroom Suite in the Heart of Richmond Hill's Highly Desirable Yonge & Highway 7 Neighbourhood! Featuring a Functional Open-Concept Layout with One Private Terrace and One Balcony, with Walk-Outs from Both the Living Room and Bedroom, Offering Unobstructed West-Facing Views, Abundant Natural Light, and Beautiful Evening Sunsets. This Carpet-Free Unit Features a Modern Kitchen with Stainless Steel Appliances, Built-In Dishwasher, Microwave, and Full-Size Washer & Dryer. One Parking Space Included. Energy-Efficient Geothermal Heating Helps Keep Utility Costs Low. Enjoy an Impressive Range of Building Amenities Including Concierge, Fitness Centre, Indoor Basketball Court, Yoga Studio, Sauna, Party Room, Pet Spa, and More. Ideally Located Just Steps to Yonge Street Transit, Hillcrest Mall, Walmart, Cineplex, Restaurants, Banks, Parks, and Everyday Essentials. Minutes to Hwy 7, Hwy 407, and Langstaff GO Station, with the Planned Yonge North Subway Extension Adding Future Convenience. A Fantastic Opportunity for First-Time Buyers, Downsizers, or Investors Seeking Comfort, Convenience, and an Exceptional Richmond Hill Location!

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

Closing Costs

Mortgage Amount
$343,200
Land Transfer Taxes$5,055
Legal Fees (Est.)
$
Total cash required for closing$92,355

Total Monthly Obligation

$2,686/mo
Mortgage $1,730
Monthly Loss $2,230
Principal$455
Interest$1,275
Property Tax$185
Condo Fees$570
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
8.1%23
10-Year IRR
9.3%
Returns Index
12.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$25,644/yr
NOI
$11,618/yr
Net Cash Flow
-$762/mo
Cash Margin
-35.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
28.5/ 100

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

Comparables

Properties near 3 Rosewater Street 202W

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.