31 Maralim Road, Richmond Hill

$1,360,000
31 Maralim Road

$1,360,000

New
5d
DetachedBungalow

31 Maralim Road, Richmond Hill

Total Monthly Obligation $6,408

HausQ Valuation Report
Beds
5
Baths
2
Park
4
Sqft
1100-1500
DOM
5d
Score
15
Yield
3.0%
Cash on Cash
-10.7%
Cap Rate
2.3%
5Y IRR
7.2%
10Y IRR
8.1%
Property Type-Detached
MLS® Number-N14091680
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-60 × 132.45 ft
Listed on site-Oct 18, 2026
Style-Bungalow
Building Type-Detached
Taxes-$6,566.76 (2025)
Parking-5 - Attached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-GOLDEN TEAM REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-90
Neighbourhood-Crosby
Title-Residential Freehold

No agent assigned

Absolutely Gorgeous Home In High Demanded Crosby Community! ! Rarely legalized 2-bedroom basement apartment. Prime Location. Premium Lot 60Ft X 132.45Ft. Tons Upgraded 3 Bdrms Detached House On Oversized Lot In The Heart Of Richmond Hill. 2 Bedroom Basement Unit With Separate Entrance And Full Kitchen And Washroom. Two Separate Laundry Sets. Easy Access To 404 & Public Transit.Walking Distance To Top Ranking School (Bayview S.S.), Restaurants, Transit, Library, Shopping And Much More.

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

Closing Costs

Mortgage Amount
$1,088,000
Land Transfer Taxes$23,675
Legal Fees (Est.)
$
Total cash required for closing$297,175

Total Monthly Obligation

$6,408/mo
Mortgage $5,486
Monthly Loss $4,964
Principal$1,444
Interest$4,042
Property Tax$547
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.9%0
5-Year IRR
4.7%10
10-Year IRR
6.5%
Returns Index
6.3/ 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
$40,296/yr
NOI
$25,200/yr
Net Cash Flow
-$3,386/mo
Cash Margin
-100.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
14.9/ 100

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

Comparables

Properties near 31 Maralim Road

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.