11121 Yonge Street 306, Richmond Hill

$558,888
11121 Yonge Street 306

$558,888

Price Change
55d
Condo Apartment1 Storey/Apt

11121 Yonge Street 306, Richmond Hill

Total Monthly Obligation $3,657

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
900-999
DOM
55d
Score
17
Yield
6.2%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-N13724872
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Aug 29, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,152.87 (2025)
Maintenance-$1,023/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-CRESCENDO REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick Front
Possession-30/60
Neighbourhood-Devonsleigh
Title-Residential Condo & Other

No agent assigned

Rarely offered 2-bedroom + 2-full-bath suite, featuring 2 underground parking spaces + 2 owned lockers at Silverwoods. Enjoy an exceptionally spacious covered balcony with open west-facing views, 9-ft ceilings, an open-concept living/dining area, granite kitchen with breakfast bar, large primary bedroom with walk-in closet and 4-piece ensuite, and a true second bedroom with direct balcony access. This exceptional community offers 24-hour concierge, indoor pool, gym, steam room, billiards, guest suites, party/meeting facilities and visitor parking, with YRT/Viva transit, shopping, restaurants and everyday conveniences just steps away on Yonge.

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

Closing Costs

Mortgage Amount
$447,110
Land Transfer Taxes$7,653
Legal Fees (Est.)
$
Total cash required for closing$120,931

Total Monthly Obligation

$3,657/mo
Mortgage $2,254
Monthly Loss $3,064
Principal$593
Interest$1,661
Property Tax$179
Condo Fees$1,023
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.7%22
10-Year IRR
9.0%
Returns Index
12.0/ 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
$34,812/yr
NOI
$14,502/yr
Net Cash Flow
-$1,046/mo
Cash Margin
-36.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.1/ 100

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

Comparables

Properties near 11121 Yonge Street 306

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.