73 Millman Lane, Richmond Hill

$1,138,000
73 Millman Lane

$1,138,000

New
18d
Att/Row/Townhouse3-Storey

73 Millman Lane, Richmond Hill

Total Monthly Obligation $5,540

Beds
4
Baths
4
Park
1
Sqft
2000-2500
DOM
18d
Score
15
Yield
3.6%
Cash on Cash
-8.7%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.3%
Property Type-Att/Row/Townhouse
MLS® Number-N13863634
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-19.68 × 78.66 ft
Listed on site-Oct 5, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-New
Taxes-$6,900 (2026)
Parking-2 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-GOLDEN BRIDGE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete, Unknown
Sewer-Sewer
Possession-TBA
Neighbourhood-Rural Richmond Hill
Title-Residential Freehold

No agent assigned

One of high demand location in Richmond Hill. New Built 4 bedrooms Traditional Townhouse with backyard, steps to Richmond Green park, library, Richmond Green S.S. Home Depot, Costco, Banks, restaurants, dollarama, and HWY 404 and so on. Main floor 10 ft ceiling second floor 9 ft. hardwood floor at main, large eat in kitchen with large centre island and double sink. walk on balcony with overlook backyard.

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

Closing Costs

Mortgage Amount
$910,400
Land Transfer Taxes$19,235
Legal Fees (Est.)
$
Total cash required for closing$248,335

Total Monthly Obligation

$5,540/mo
Mortgage $4,590
Monthly Loss $4,332
Principal$1,208
Interest$3,382
Property Tax$575
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
5.9%14
10-Year IRR
7.4%
Returns Index
8.3/ 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
$40,464/yr
NOI
$25,018/yr
Net Cash Flow
-$2,506/mo
Cash Margin
-74.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.4/ 100

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

Comparables

Properties near 73 Millman Lane

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.