124 Shaftsbury Avenue, Richmond Hill

$1,688,000
124 Shaftsbury Avenue

$1,688,000

Price Change
23d
Detached2-Storey

124 Shaftsbury Avenue, Richmond Hill

Total Monthly Obligation $7,844

HausQ Valuation Report
Beds
6
Baths
4
Park
4
Sqft
3000-3500
DOM
23d
Score
16
Yield
4.0%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-N13844584
Beds-6
Bathrooms-4
Size-3000-3500 sqft
Lot Size-49.21 × 114.83 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,920.28 (2026)
Parking-6 - Built-In
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-IMM
Neighbourhood-Westbrook
Title-Residential Freehold

No agent assigned

*Rarely Offered Executive Home On A Premium Ravine Lot Backing Onto A Beautiful Park In The Highly Sought-After Westbrook Community! Enjoy Peaceful Ravine Views, Mature Greenery, Walking Trails And Tennis Courts Right Behind Your Backyard. *3,100 Sq Ft Of Above-Ground Living Space With 5 Spacious Bedrooms.*9-Ft Ceilings and Office/Library On The Main Floor.*Natual Gas Fireplace. *Bright & Sun-Filled Living With Roof Skylight .*Major Updates Completed In 2017 Include A Renovated Kitchen, Updated Bathrooms, New Windows .*Professionally Finished Basement With 3-Pc Bath, Separate Entrance Through Garage & Large Storage Room With Built-In Shelving.*Minutes To Yonge St, VIVA Transit, Parks, Walking & Biking Trails, Community Centre W/ Swimming Pool, Shopping, Costco, Restaurants, Library & Hospital. *Top-Ranked Schools Include St. Theresa Of Lisieux Catholic High School (10/10, #1/747) & Richmond Hill High School (8.3/10, #52/747)

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

Closing Costs

Mortgage Amount
$1,350,400
Land Transfer Taxes$30,235
Legal Fees (Est.)
$
Total cash required for closing$369,335

Total Monthly Obligation

$7,844/mo
Mortgage $6,809
Monthly Loss $6,052
Principal$1,792
Interest$5,017
Property Tax$660
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$67,356/yr
NOI
$48,200/yr
Net Cash Flow
-$2,792/mo
Cash Margin
-49.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo20
Risk Index
14.8/ 100

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

Comparables

Properties near 124 Shaftsbury Avenue

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.