9618 Yonge Street TH102, Richmond Hill

$880,000
9618 Yonge Street TH102

$880,000

New
18d
Condo Townhouse2-Storey

9618 Yonge Street TH102, Richmond Hill

Total Monthly Obligation $5,266

HausQ Valuation Report
Bed+Den
3+1
Baths
3
Park
2
Sqft
1200-1399
DOM
18d
Score
15
Yield
4.9%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Condo Townhouse
MLS® Number-N13861772
Bed+Den-3+1
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-0-5
Taxes-$4,511.4 (2025)
Maintenance-$1,140.68/mo
Locker-Ensuite
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX CROSSROADS REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Concrete
Possession-60-89 days
Neighbourhood-North Richvale
Title-Residential Condo & Other

No agent assigned

Welcome to An exceptional Urban Townhome in the heart of Richmond Hill* This Impressive 2 + 1 bedroom, 3 bathroom Suite Offers the space and privacy of a house W/convenience and life style of a Luxury condominium** Bright South-facing Interior W/18-foot ceilings (Partial) on Main Level creating airy dramatic sense of space** Modern Kit W/Striking waterfall Island and Chef Collection of Appliances** Private Terrace (300sf) - the extension of the living space for outdoor dining/ entertaining W/Pre Installed Gasline* Generously Sized Bedrooms W/Ample Closet Space** Den Could be used as Office/Study or additional Living Area** Amazing facilities 24 Hrs Concierge, Indoor Pool/Sauna/Fitness studio/Guest Suites/Party Rm etc, Step to Yonge St, Mins To Mall , Groceries etc

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

Closing Costs

Mortgage Amount
$704,000
Land Transfer Taxes$14,075
Legal Fees (Est.)
$
Total cash required for closing$191,575

Total Monthly Obligation

$5,266/mo
Mortgage $3,550
Monthly Loss $4,332
Principal$934
Interest$2,616
Property Tax$376
Condo Fees$1,141
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.7%13
10-Year IRR
7.4%
Returns Index
7.8/ 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
$43,080/yr
NOI
$18,172/yr
Net Cash Flow
-$2,035/mo
Cash Margin
-56.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.7/ 100

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

Comparables

Properties near 9618 Yonge Street TH102

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.