16 Denarius Crescent, Richmond Hill

$1,145,000
16 Denarius Crescent

$1,145,000

New
16d
Att/Row/Townhouse2-Storey

16 Denarius Crescent, Richmond Hill

Total Monthly Obligation $5,396

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
16d
Score
16
Yield
3.5%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Att/Row/Townhouse
MLS® Number-N13886284
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-19.7 × 80.9 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,826.66 (2026)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ONE PERCENT REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Stucco (Plaster)
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-Oak Ridges Lake Wilcox
Title-Residential Freehold

No agent assigned

Nestled in the sought-after Lake Wilcox community, this beautifully renovated 2-storey townhouse offers approximately 1,717 sq. ft. of exceptional living space surrounded by nature, with trails, parks, and Lake Wilcox just moments away, as well as convenient access to the Lake Wilcox Community Centre and pool. Hardwood flooring graces the main and second levels, while the finished basement features durable luxury vinyl plank flooring. The showpiece of the home is the spectacular expanded gourmet kitchen, thoughtfully redesigned and completely rebuilt with meticulous attention to detail and outstanding craftsmanship. Highlights include an oversized Caesarstone centre island, a built-in three-door Liebherr refrigerator/freezer valued at over $20,000, and a dual-temperature wine cooler with capacity for 96 bottles. The private backyard is fully finished with an elegant deck and a charming wooden pergola, creating a comfortable all-weather outdoor retreat for relaxing and entertaining. Extensively upgraded from top to bottom, including all the bathrooms and the up stair laundry room. This truly turn-key residence combines luxury, functionality, and timeless style. A must-see to fully appreciate the quality and care invested throughout.

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

Closing Costs

Mortgage Amount
$916,000
Land Transfer Taxes$19,375
Legal Fees (Est.)
$
Total cash required for closing$249,875

Total Monthly Obligation

$5,396/mo
Mortgage $4,619
Monthly Loss $4,180
Principal$1,215
Interest$3,403
Property Tax$402
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.4%16
10-Year IRR
7.8%
Returns Index
9.3/ 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
$40,116/yr
NOI
$26,778/yr
Net Cash Flow
-$2,387/mo
Cash Margin
-71.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.8/ 100

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

Comparables

Properties near 16 Denarius 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.