26 Clinton Drive, Richmond Hill

$5,380,000
26 Clinton Drive

$5,380,000

New
16d
Detached3-Storey

26 Clinton Drive, Richmond Hill

Total Monthly Obligation $22,076

Beds
5
Baths
7
Park
4
Sqft
3500-5000
DOM
16d
Score
13
Yield
1.7%
Cash on Cash
-13.8%
Cap Rate
1.6%
5Y IRR
4.9%
10Y IRR
6.3%
Property Type-Detached
MLS® Number-N13872802
Beds-5
Bathrooms-7
Size-3500-5000 sqft
Lot Size-43.04 × 136.55 ft
Listed on site-Oct 7, 2026
Style-3-Storey
Building Type-Detached
Parking-6 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON BARRY COHEN HOMES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-North
Exterior-Brick, Stone
Roof-Flat
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-South Richvale
Title-Residential Freehold

No agent assigned

Exceptional 3-Storey Custom Built Home Blends Time-Honoured Design With Modern Innovation In Prestigious South Richvale. Unparalleled Curb Appeal Featuring 6-Car Snow-Melting Private Drive, Custom Landscaping, Floor-To-Ceiling Contrast Windows And Custom Lighting. White Oak Hardwood Floors, Natural Stone Finishes, Custom Built-Ins, Elevator Servicing All Levels, Bespoke Lighting And Soaring Ceilings Define The Home's Elevated Interior Spaces. A Chef-Inspired Designer Kitchen Open In Design To The Spacious Family Room Also Features A Walkout To A Concrete Deck Overlooking The Rear Garden For Effortless Indoor And Outdoor Entertaining. A Main Floor Library With Ensuite Provides The Ideal Home Office Space For The Busy Professional Or Flexible Guest Accommodations. The Primary Retreat Is The Ultimate Sanctuary With A Lavish 8-Piece Ensuite, His & Hers Dressing Rooms Plus Private Balcony. Three Additional Bedroom Suites Complete The Upper Level. The Finished Lower Levels Offer A 5th Bedroom Suite, State-Of-The-Art Theatre, Gym, Convenient Mudroom With Dog Wash And Ample Built-In Closets, And Sprawling Rec Room With Custom Bar Plus Two Direct Walkouts. The Rear Garden Oasis Completes The Home With An Inground Salt Water Pool With Custom Fire Features, Plus Large Granite Stone Terrace Ideal For Summer Entertaining. Located Moments From Yonge & 16th, Premier Public & Private Schools, Upscale Shopping & Dining, Parks, & Top-Rated Golf Courses. A Rare Offering Where Masterful Workmanship And Modern Comforts Converge With Uncompromising Luxury.

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

Closing Costs

Mortgage Amount
$4,304,000
Land Transfer Taxes$120,975
Legal Fees (Est.)
$
Total cash required for closing$1,198,475

Total Monthly Obligation

$22,076/mo
Mortgage $21,701
Monthly Loss $16,366
Principal$5,711
Interest$15,991
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-15.8%0
5-Year IRR
3.1%6
10-Year IRR
5.2%
Returns Index
4.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$91,500/yr
NOI
$77,850/yr
Net Cash Flow
-$15,214/mo
Cash Margin
-199.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.302
LTV Ratio
80.0%18
Vacancy Buffer
0.4 mo11
Risk Index
10.6/ 100

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

Comparables

Properties near 26 Clinton 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.