75 King William Crescent Ph13, Richmond Hill

$399,000
75 King William Crescent Ph13

$399,000

New
13d
Condo ApartmentApartment

75 King William Crescent Ph13, Richmond Hill

Total Monthly Obligation $2,596

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
13d
Score
21
Yield
6.9%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.6%
Property Type-Condo Apartment
MLS® Number-N14032524
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 10, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,464 (2026)
Maintenance-$580.8/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SKYLETTE MARKETING REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Langstaff
Title-Residential Condo & Other

No agent assigned

Priced To Sell! Rare Penthouse Opportunity Offering 625 Sq. Ft. Of Functional Living Space With Desirable 9' Ceilings And SpectacularUnobstructed North-West Views. This Bright 1-Bedroom Suite Features An Open-Concept Layout, A Spacious Kitchen With Quartz Countertopswith all full size Stainless Steel Appliances And Breakfast Bar, Plus A Private Balcony Perfect For Enjoying Stunning Sunsets. Includes OneParking Space And One Locker. An Excellent Opportunity For First-Time Buyers or Investors!! Conveniently Located In The Heart Of RichmondHill, Close To Hillcrest Mall, Restaurants, Parks, Transit, GO Station, Hwy 407 And Hwy 404. Exceptional Value For A Penthouse Unit In A HighlySought-After Community.

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,596/mo
Mortgage $1,609
Monthly Loss $2,172
Principal$424
Interest$1,186
Property Tax$205
Condo Fees$581
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.2%1
5-Year IRR
10.2%37
10-Year IRR
11.0%
Returns Index
19.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$27,720/yr
NOI
$13,114/yr
Net Cash Flow
-$517/mo
Cash Margin
-22.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
30.3/ 100

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

Comparables

Properties near 75 King William Crescent Ph13

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.