19 Maryvale Crescent, Richmond Hill

$6,100,000
19 Maryvale Crescent

$6,100,000

New
25d
Detached2-Storey

19 Maryvale Crescent, Richmond Hill

Total Monthly Obligation $27,624

Beds
6
Baths
8
Park
12
Sqft
5000 +
DOM
25d
Score
14
Yield
2.7%
Cash on Cash
-11.9%
Cap Rate
2.0%
5Y IRR
6.3%
10Y IRR
7.4%
Property Type-Detached
MLS® Number-N13834442
Beds-6
Bathrooms-8
Size-5000 + sqft
Lot Size-112.5 × 254 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$31,714 (2026)
Parking-15 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON BARRY COHEN HOMES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-East
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Rolled
Foundation-Concrete
Sewer-Sewer
Possession-BA
Neighbourhood-South Richvale
Title-Residential Freehold

No agent assigned

"Maison Lumiere" - Bathed In Light. Defined By Design. Tucked Behind Mature Trees In Prestigious South Richvale, 19 Maryvale Crescent Is A Gated Estate Set On An Extraordinary 115 X 255 Ft Premium Lot, Offering Nearly 10,000 Sq Ft Of Refined Living Space. Designed With Intention, The Home Blends Architectural Presence With Everyday Functionality. A Dramatic Foyer Reveals A Full-Height Glass Water Wall, Setting A Tone Of Calm Sophistication. Floor-To-Ceiling Windows Fill The Interiors With Natural Light, Highlighting Chestnut Oak Floors, Rich Walnut Accents, And Sculptural Architectural Elements Throughout, Creating A Seamless Connection Between Interior And Landscape. The Main Level Features Expansive Principal Rooms, Including A Sunken Family Room With A Double-Sided Fireplace, An Elegant Dining Room With 12-Ft Ceilings, Bespoke Wall Detailing, A Custom-Built Bar, And A Chef-Inspired Kitchen Anchored By An 18-Ft Waterfall Island, Integrated Appliances, And Exceptional Flow For Both Everyday Living And Large-Scale Entertaining. A Dedicated Main Floor Office With Custom Millwork Offers A Refined And Private Workspace. The Upper Level Presents A Gallery-Style Landing, A Private Library With Terrace Access, And A Luxurious Primary Suite With A Boutique-Inspired Dressing Room And Spa-Like Ensuite Designed For Comfort And Retreat. All Secondary Bedrooms Feature Private Ensuites And Custom Built-Ins. The Lower Level Is Designed For Complete Lifestyle Living, Featuring Heated Floors, A Home Theatre, Custom Bar, Gym, Recreation Areas, And A Fully Equipped Secondary Kitchen. Outdoors, The Resort-Style Grounds Include An In-Ground Pool, Jacuzzi, Covered Terraces, And A Fireplace, All Surrounded By Mature Landscaping. A Gated Entrance With A 23-Camera System Ensures Ultimate Privacy And Security. A Rare Offering Of Scale, Design, Lifestyle, And Prestige In One Of Richmond Hill's Most Coveted Enclaves. This Is The One.

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

Closing Costs

Mortgage Amount
$4,880,000
Land Transfer Taxes$138,975
Legal Fees (Est.)
$
Total cash required for closing$1,360,475

Total Monthly Obligation

$27,624/mo
Mortgage $24,606
Monthly Loss $21,149
Principal$6,475
Interest$18,131
Property Tax$2,643
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.2%0
5-Year IRR
4.4%9
10-Year IRR
6.3%
Returns Index
6.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$162,000/yr
NOI
$109,586/yr
Net Cash Flow
-$15,474/mo
Cash Margin
-114.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
0.4 mo11
Risk Index
10.6/ 100

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

Comparables

Properties near 19 Maryvale Crescent

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.