5 Weldrick Road W 506, Richmond Hill

$758,000
5 Weldrick Road W 506

$758,000

New
3d
Condo ApartmentApartment

5 Weldrick Road W 506, Richmond Hill

Total Monthly Obligation $4,655

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
2
Sqft
1200-1399
DOM
3d
Score
17
Yield
5.8%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Condo Apartment
MLS® Number-N14097438
Bed+Den-3+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,572.16 (2025)
Maintenance-$1,183.33/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-VILENSKY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-North Richvale
Title-Residential Condo & Other

No agent assigned

Luxury Living In The Heart Of Richmond Hill! N-E-W-L-Y R-E-N-O-V-A-T-E-D! Beautiful Sun-Filled 1,237 Sqft Unit Offering 2+1 Bedrooms & 2 Bathrooms With Stunning Floor-To-Ceiling Windows & South-East Exposure. Ideal Layout Features A Spacious Open-Concept Living & Dining Area & Stunning New Chef's Kitchen, Quartz Countertops & Brand-New Never-Used Stainless Steel Appliances. Luxury Upgrades Include Coffered Ceilings, Beautifully Detailed Wainscotting, Pot Lights Throughout, Custom Blinds/Curtains & Vinyl Flooring. Bright & Spacious Primary Bedroom Features A Fully Upgraded 4Pc Ensuite & His/Hers Closets. Generous Second Bedroom With Double Closet Plus An Additional Full Bathroom. Ensuite Laundry Room With Brand-New Washer & Dryer & Additional Storage. Extra-Spacious Unit With Modern Finishes & Exceptional Natural Light Throughout! Two Underground Side-By-Side Parking Spaces, Plus One Exclusive Locker Included. Ideally Located Steps To Hillcrest Mall, Shops, Restaurants, Groceries, Parks & Public Transit, With Easy Access To Yonge St, Langstaff GO Station & Hwy 407. Luxury At Its Best!

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

Closing Costs

Mortgage Amount
$606,400
Land Transfer Taxes$11,635
Legal Fees (Est.)
$
Total cash required for closing$164,735

Total Monthly Obligation

$4,655/mo
Mortgage $3,058
Monthly Loss $3,851
Principal$805
Interest$2,253
Property Tax$214
Condo Fees$1,183
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.9%22
10-Year IRR
9.1%
Returns Index
12.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$43,704/yr
NOI
$20,161/yr
Net Cash Flow
-$1,377/mo
Cash Margin
-37.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.7/ 100

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

Comparables

Properties near 5 Weldrick Road W 506

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.