5 Weldrick Road W 413, Richmond Hill

$739,900
5 Weldrick Road W 413

$739,900

New
17d
Condo ApartmentApartment

5 Weldrick Road W 413, Richmond Hill

Total Monthly Obligation $4,737

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1400-1599
DOM
17d
Score
16
Yield
6.0%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Apartment
MLS® Number-N13872926
Beds-2
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,815.38 (2026)
Maintenance-$1,317.45/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-North Richvale
Title-Residential Condo & Other

No agent assigned

If you are in search of wonderful, come to Apartment 413 in prestigious 5 Weldrick Road West. The 1450 sq ft open concept living area is a carpet free environment. The magnificent solarium boasts a panoramic view over the tree tops. Enjoy both sunrise and sunset through the floor to ceiling windows. Nurture yourself and your plants in this sun filled room. The spacious L-shaped living and dining room have easy access to the renovated kitchen. Fridge, stove, dishwasher, recessed and pot lighting makes this a functional and pleasant work or eating space. Primary bedroom is complete with a spacious ensuite bath and abundant closet space. Walkthrough to the solarium offers a lovely place to sip your morning coffee before starting your day. 2 full baths, ensuite laundry, underground parking, controlled entry plus CLUB66 highlight amenities such as a beautiful pool and gym. Walk to Hillcrest Mall, public transportation, restaurants and shops, and medical offices, enjoy it all in this beautiful and safe environment.

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

Closing Costs

Mortgage Amount
$591,920
Land Transfer Taxes$11,273
Legal Fees (Est.)
$
Total cash required for closing$160,753

Total Monthly Obligation

$4,737/mo
Mortgage $2,985
Monthly Loss $3,951
Principal$785
Interest$2,199
Property Tax$235
Condo Fees$1,317
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.4%20
10-Year IRR
8.8%
Returns Index
11.3/ 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
$44,148/yr
NOI
$18,708/yr
Net Cash Flow
-$1,426/mo
Cash Margin
-38.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.3/ 100

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

Comparables

Properties near 5 Weldrick Road W 413

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.