185 Oneida Crescent 1117, Richmond Hill

$609,900
185 Oneida Crescent 1117

$609,900

New
3d
Condo ApartmentApartment

185 Oneida Crescent 1117, Richmond Hill

Total Monthly Obligation $3,809

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
3d
Score
18
Yield
6.2%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-N14098484
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,643.74 (2026)
Maintenance-$928.48/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE FRONTIER REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60 - 90 days
Neighbourhood-Langstaff
Title-Residential Condo & Other

No agent assigned

Sensational Corner Suite! Experience nearly 1,000sqfeet of immaculate, sun-drenched open-concept luxury with 180 Degree Unobstructed Views of the City. Ideal Split Bedroom Layout: This bright & private layout features two spacious bedrooms, each with its own Full Baths. Enjoy breathtaking, unobstructed sunrise views from your cornered balcony, premium finishes, & a modern kitchen with a breakfast bar. Spotless, freshly painted, & steps from top-rated schools, transit, & shopping. Fantastic Amenities & a convenient Parking spot right by the elevator. The Royal in Richmond Hill!

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

Closing Costs

Mortgage Amount
$487,920
Land Transfer Taxes$8,673
Legal Fees (Est.)
$
Total cash required for closing$132,153

Total Monthly Obligation

$3,809/mo
Mortgage $2,460
Monthly Loss $3,162
Principal$647
Interest$1,813
Property Tax$220
Condo Fees$928
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
9.0%29
10-Year IRR
10.0%
Returns Index
15.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$38,100/yr
NOI
$18,105/yr
Net Cash Flow
-$951/mo
Cash Margin
-30.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.0/ 100

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

Comparables

Properties near 185 Oneida Crescent 1117

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.