77 Mcalister Avenue, Richmond Hill

$868,000
77 Mcalister Avenue

$868,000

New
17d
Att/Row/Townhouse3-Storey

77 Mcalister Avenue, Richmond Hill

Total Monthly Obligation $4,253

Beds
2
Baths
3
Park
2
Sqft
1100-1500
DOM
17d
Score
18
Yield
4.7%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Att/Row/Townhouse
MLS® Number-N13865314
Beds-2
Bathrooms-3
Size-1100-1500 sqft
Lot Size-21 × 45.93 ft
Listed on site-Oct 6, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,517.87 (2025)
Parking-3 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-POWERLAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Rural Richmond Hill
Title-Residential Freehold

No agent assigned

Welcome to 77 McAlister Avenue-where modern living meets peaceful park views! This beautifully presented Mattamy-built freehold townhome backs onto Richmond Green Park in a highly sought-after Richmond Hill community. Offering 2 bedrooms, 3 bathrooms and a versatile ground-floor office, the thoughtfully designed layout provides comfortable spaces to live, work and entertain. Freshly painted with newly added light fixtures, the home features hardwood flooring throughout the second and third floors. Bright, open-concept living and dining areas are enhanced by pot lights, while the contemporary kitchen showcases quartz countertops, a stylish backsplash, an undermount sink and stainless steel appliances. Walk out from the dining area to a private balcony overlooking the park-an inviting setting for morning coffee, outdoor dining or relaxing evenings. The primary bedroom offers a walk-in closet and private ensuite, complemented by convenient upper-floor laundry. A Wi-Fi-enabled garage door opener adds everyday convenience, while a freshly sealed private driveway accommodates 2 vehicles, with no sidewalk. Walk to Richmond Green Secondary School, Richmond Green Sports Centre, parks and trails. Minutes to Costco, Home Depot, shopping, restaurants, Highway 404, GO Transit and public transit. A wonderful opportunity for first-time buyers, professionals or small families to enjoy stylish living with the park at their doorstep!

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

Closing Costs

Mortgage Amount
$694,400
Land Transfer Taxes$13,835
Legal Fees (Est.)
$
Total cash required for closing$188,935

Total Monthly Obligation

$4,253/mo
Mortgage $3,501
Monthly Loss $3,331
Principal$921
Interest$2,580
Property Tax$376
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.8%1
5-Year IRR
9.4%32
10-Year IRR
10.1%
Returns Index
17.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$40,452/yr
NOI
$27,389/yr
Net Cash Flow
-$1,219/mo
Cash Margin
-36.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.8/ 100

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

Comparables

Properties near 77 Mcalister Avenue

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.