25 Waterton Crescent, Richmond Hill

$1,096,000
25 Waterton Crescent

$1,096,000

Price Change
23d
Att/Row/Townhouse2-Storey

25 Waterton Crescent, Richmond Hill

Total Monthly Obligation $5,267

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
23d
Score
16
Yield
3.6%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Att/Row/Townhouse
MLS® Number-N13845912
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-25.13 × 88.84 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,655.18 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90 days
Neighbourhood-Langstaff
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained 3-bedroom freehold townhouse in the highly desirable Langstaff community of Richmond Hill. Offering a practical and inviting layout, this home features generously sized bedrooms, engineered hardwood flooring throughout the first and second floors and staircase, and an enclosed front porch. The home has been thoughtfully updated with a refreshed kitchen featuring a new sink, countertop and backsplash tile, along with newly renovated shower areas in both the primary ensuite and the second bathroom. The basement also features a newly installed full-length mirror. The beautifully interlocked front and backyard provide attractive outdoor spaces for both relaxation and entertaining. All major equipment is owned, including the water filtration system, tankless water heater, furnace, water softener, air conditioner and air cleaner, offering added convenience and peace of mind. All stainless steel appliances, including the stove, refrigerator and dishwasher, are included, along with a newly installed washer and dryer, all existing light fixtures and window coverings. Ideally located with easy access to Hwy 407, Hwy 404, Highway 7, Bayview Avenue and Yonge Street, and within walking distance to York Region Transit, GO Station, SilverCity shopping plaza and Dr. James Langstaff Community Park. An excellent opportunity to own a well-cared-for home in a highly connected and established Richmond Hill neighbourhood!

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

Closing Costs

Mortgage Amount
$876,800
Land Transfer Taxes$18,395
Legal Fees (Est.)
$
Total cash required for closing$239,095

Total Monthly Obligation

$5,267/mo
Mortgage $4,421
Monthly Loss $4,104
Principal$1,163
Interest$3,258
Property Tax$471
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.4%16
10-Year IRR
7.8%
Returns Index
9.2/ 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
$39,576/yr
NOI
$25,463/yr
Net Cash Flow
-$2,299/mo
Cash Margin
-69.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.0/ 100

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

Comparables

Properties near 25 Waterton 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.