389 Kerrybrook Drive, Richmond Hill

$1,180,000
389 Kerrybrook Drive

$1,180,000

New
22d
DetachedBungalow

389 Kerrybrook Drive, Richmond Hill

Total Monthly Obligation $5,639

HausQ Valuation Report
Beds
4
Baths
2
Park
3
Sqft
1100-1500
DOM
22d
Score
15
Yield
3.2%
Cash on Cash
-9.7%
Cap Rate
2.5%
5Y IRR
8.0%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-N13846628
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-70 × 105 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Taxes-$6,050.43 (2026)
Parking-4 - Detached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-REAL ONE REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Concrete Poured
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immed
Neighbourhood-Mill Pond
Title-Residential Freehold

No agent assigned

Located In the prestigious Mill Pond Area of Richmond Hill, Brick bungalow situated on a 70 foot frontage, Steps to Scenic Mill Pond And Nearby Trails And Parks, Walking Distance To School, Library, Public Transit, Mackenzie Health Centre, Offers A rare blend Of high quality living of City And County, A preferred community for your family. California Shutters in Living & Dining Room, Newer floor & Painting in Basement. Whether you are looking to move into Mill Pond neighbourhood or seeing a perfect lot to build a custom masterpiece among the area's many new luxury homes, this property offers a premier location and a lifetime of potential. A finished basement with a separate entrance, large Great Room, above grade windows and loads of natural light, a Potential for Income . Buyer/Agent To Verify All Measurements & Taxes,. Don't miss out on this exceptional find in Mill Pond!

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

Closing Costs

Mortgage Amount
$944,000
Land Transfer Taxes$20,075
Legal Fees (Est.)
$
Total cash required for closing$257,575

Total Monthly Obligation

$5,639/mo
Mortgage $4,760
Monthly Loss $4,386
Principal$1,253
Interest$3,507
Property Tax$504
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.3%12
10-Year IRR
6.9%
Returns Index
7.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$38,112/yr
NOI
$23,750/yr
Net Cash Flow
-$2,781/mo
Cash Margin
-87.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.1/ 100

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

Comparables

Properties near 389 Kerrybrook Drive

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.