82 Cartier Crescent, Richmond Hill

$2,999,000
82 Cartier Crescent

$2,999,000

New
7d
Detached2-Storey

82 Cartier Crescent, Richmond Hill

Total Monthly Obligation $13,620

HausQ Valuation Report
Beds
7
Baths
6
Park
2
Sqft
3000-3500
DOM
7d
Score
13
Yield
2.1%
Cash on Cash
-14.3%
Cap Rate
1.5%
5Y IRR
4.5%
10Y IRR
6.1%
Property Type-Detached
MLS® Number-N14085554
Beds-7
Bathrooms-6
Size-3000-3500 sqft
Lot Size-50.06 × 108.98 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$13,772.68 (2026)
Parking-4 - Built-In
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 KING`S QUAY REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate/TBA
Neighbourhood-Crosby
Title-Residential Freehold

No agent assigned

5-Year New Built Never Occupied Top Quality Approx 3500Sf In Prestigious Crosby Area Step To Prominent School/Park/Shopping/Go&Viva Transit, High-End Design & Workmanship, M/F 10'Ceil, Large Ceramic Foyer/Hallway Thru Granite Kitchen W/Luxury Cabinet, Hardwood/Coffer Ceiling/Panel Wall/Moulding/Potlight Thruout Most Principal Rm, Skylight Over Oak Stair W/Iron Picket To 2/F W/9'Ceil, 5 Bedrm 4 Bath W/Upscale Fixture, Complete Luxury Basement 9'Ceil. .... Too Many Luxury Features To List, See Is Believing.

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

Closing Costs

Mortgage Amount
$2,399,200
Land Transfer Taxes$61,450
Legal Fees (Est.)
$
Total cash required for closing$662,750

Total Monthly Obligation

$13,620/mo
Mortgage $12,097
Monthly Loss $10,437
Principal$3,183
Interest$8,914
Property Tax$1,148
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.3%9
Cash-on-Cash
-16.6%0
5-Year IRR
2.6%6
10-Year IRR
4.9%
Returns Index
4.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$62,532/yr
NOI
$38,006/yr
Net Cash Flow
-$8,930/mo
Cash Margin
-171.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.262
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo14
Risk Index
11.3/ 100

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

Comparables

Properties near 82 Cartier Crescent

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.