1 Regent Street, Richmond Hill

$1,677,000
1 Regent Street

$1,677,000

New
3d
Detached2-Storey

1 Regent Street, Richmond Hill

Total Monthly Obligation $7,806

HausQ Valuation Report
Beds
6
Baths
4
Park
2
Sqft
2500-3000
DOM
3d
Score
15
Yield
3.2%
Cash on Cash
-9.6%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-N14096936
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-45.97 × 132.91 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,000 (2025)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Mill Pond
Title-Residential Freehold

No agent assigned

Welcome To 1 Regent Street In Richmond Hill's Desirable Mill Pond Neighbourhood! This Updated 4+2 Bedroom Home Offers A Functional Layout With Plenty Of Space For The Whole Family. Features Include A Combined Living And Dining Area, Modern Kitchen With Breakfast Area, New Hardwood Flooring On The Main Floor And In The Primary Bedroom, Updated Staircase, Renovated Bathrooms And Pot Lights.The Finished Basement Offers Two Additional Bedrooms And Extra Living Space, Ideal For A Home Office Or Extended Family. Enjoy The Large Deck And Private Backyard, Perfect For Relaxing Or Entertaining.Great Location Close To Parks, Schools, Shopping, Restaurants, Public Transit And Mackenzie Richmond Hill Hospital. Pleasantville Public School And Alexander Mackenzie High School Are Nearby. Just A Short Walk To Chabad Romano. A Wonderful Opportunity To Enjoy Comfortable Family Living In A Well-Established Richmond Hill Community!

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

Closing Costs

Mortgage Amount
$1,341,600
Land Transfer Taxes$30,015
Legal Fees (Est.)
$
Total cash required for closing$366,915

Total Monthly Obligation

$7,806/mo
Mortgage $6,765
Monthly Loss $6,026
Principal$1,780
Interest$4,984
Property Tax$667
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.7%0
5-Year IRR
5.6%13
10-Year IRR
7.2%
Returns Index
7.8/ 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
$53,400/yr
NOI
$35,560/yr
Net Cash Flow
-$3,801/mo
Cash Margin
-85.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo20
Risk Index
13.9/ 100

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

Comparables

Properties near 1 Regent Street

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.