43 Rockport Crescent, Richmond Hill

$2,888,888
43 Rockport Crescent

$2,888,888

New
22d
Detached2-Storey

43 Rockport Crescent, Richmond Hill

Total Monthly Obligation $12,934

Beds
5
Baths
6
Park
10
Sqft
3000-3500
DOM
22d
Score
16
Yield
3.8%
Cash on Cash
-6.2%
Cap Rate
3.2%
5Y IRR
10.7%
10Y IRR
10.7%
Property Type-Detached
MLS® Number-N13849590
Beds-5
Bathrooms-6
Size-3000-3500 sqft
Lot Size-50 × 100 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$10,878 (2026)
Parking-12 - Built-In
Basement-Walk-Up, Finished
Heating-Forced Air (Gas)
Brokerage-T-ONE GROUP REALTY INC.,
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Stone, Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-60/TBA
Neighbourhood-Crosby
Title-Residential Freehold

No agent assigned

Masterfully Built And Exquisitely Designed, This Exceptional Residence Showcases Outstanding Craftsmanship, Luxurious Finishes, And A Thoughtfully Designed Layout. Features A Professionally Widened Interlock Driveway And No Sidewalk. Offering 4 Spacious Ensuite Bedrooms, A Grand Foyer With Soaring 13-Ft Ceilings, 10-Ft Ceilings On The Main And Second Floors, And 9-Ft Ceilings In The Basement. 3 Skylights, Intricate Coffered And Dropped Ceilings, Custom Built-In Wall Units, Extensive Millwork, Designer Accent Walls, Elegant Wall Panelling, And Layers Of Mouldings Elevate The Home's Sophisticated Interior. Newly Painted Throughout! The Chef-Inspired Kitchen Features Premium Professionally Coated Slab Marble Countertops And Matching Backsplash. The Luxurious Primary Suite Boasts A Spa-Inspired 6-Piece Marble Ensuite With Heated Floors. Professionally Finished Walk-Up Basement With Heated Floors, Wet Bar, And Kitchen(2023), Providing Additional Versatile Living And Entertaining Space. High-End Woodwork And Meticulous Attention To Detail Are Evident Throughout. Step Outside To A Beautifully Landscaped Backyard With An Interlocked Patio, Perfect For Outdoor Relaxation And Entertaining. A Rare Offering That Seamlessly Blends Timeless Elegance, Refined Design, And Modern Luxury.

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

Closing Costs

Mortgage Amount
$2,311,110
Land Transfer Taxes$58,697
Legal Fees (Est.)
$
Total cash required for closing$637,975

Total Monthly Obligation

$12,934/mo
Mortgage $11,653
Monthly Loss $9,868
Principal$3,066
Interest$8,587
Property Tax$907
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.8/ 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
$109,500/yr
NOI
$83,172/yr
Net Cash Flow
-$4,722/mo
Cash Margin
-51.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo14
Risk Index
13.1/ 100

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

Comparables

Properties near 43 Rockport 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.