53 Brookshill Crescent, Richmond Hill

$2,600,000
53 Brookshill Crescent

$2,600,000

New
16d
Detached2-Storey

53 Brookshill Crescent, Richmond Hill

Total Monthly Obligation $12,264

HausQ Valuation Report
Beds
5
Baths
4
Park
6
Sqft
5000 +
DOM
16d
Score
14
Yield
2.9%
Cash on Cash
-11.6%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.6%
Property Type-Detached
MLS® Number-N13873584
Beds-5
Bathrooms-4
Size-5000 + sqft
Lot Size-67.14 × 149.94 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$16,818.57 (2025)
Parking-9 - Attached
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-KW Living Realty
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Bayview Hill
Title-Residential Freehold

No agent assigned

Discover exceptional blend of grandeur, privacy & timeless elegance on a magnificent 9909 sqft lot backing onto peaceful ravine with majestic 3 car garage & impressive 5-bedroom residence offers approx. 5289 sqft + pleasantly finished open concept bsmt. A grand 2-storey foyer makes a striking first impression, enhanced by soaring 9' ceilings, gleaming hardwood floors. Thoughtfully designed for both elegant entertaining and relaxed family living. The beautifully appointed gourmet kitchen features luxurious stone countertops, premium stainless-steel appliances, extensive cabinetry, creating a stylish yet highly functional hub for everyday living & memorable gatherings. Beyond the impressive interiors lies a private backyard oasis, the elegant stone patio & charming garden gazebo. An irresistible family-friendly location places you just steps from beautiful parks, children's playgrounds, five tennis courts, and a vibrant community centre with an indoor swimming pool. The home is also ideally situated within the highly desirable school boundaries of Bayview Hill E.S, Bayview S.S, and Thornlea S.S. This impressive residence offers a seamless blend of comfort, sophistication & enjoy benefit from the finest education institutes.

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

Closing Costs

Mortgage Amount
$2,080,000
Land Transfer Taxes$51,475
Legal Fees (Est.)
$
Total cash required for closing$572,975

Total Monthly Obligation

$12,264/mo
Mortgage $10,488
Monthly Loss $9,504
Principal$2,760
Interest$7,728
Property Tax$1,402
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.3%0
5-Year IRR
4.4%9
10-Year IRR
6.2%
Returns Index
5.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$74,760/yr
NOI
$45,965/yr
Net Cash Flow
-$6,657/mo
Cash Margin
-106.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo15
Risk Index
11.9/ 100

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

Comparables

Properties near 53 Brookshill Crescent

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.