126 Hartney Drive, Richmond Hill

$1,593,000
126 Hartney Drive

$1,593,000

New
9d
Detached2-Storey

126 Hartney Drive, Richmond Hill

Total Monthly Obligation $7,546

Beds
4
Baths
5
Park
1
Sqft
2500-3000
DOM
9d
Score
15
Yield
3.2%
Cash on Cash
-10.1%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Detached
MLS® Number-N14032998
Beds-4
Bathrooms-5
Size-2500-3000 sqft
Lot Size-30.06 × 98.89 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$8,944.12 (2026)
Parking-2 - Built-In
Basement-Finished with Walk-Out, Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX ATRIUM HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30/60/90
Neighbourhood-Rural Richmond Hill
Title-Residential Freehold

No agent assigned

Premium Lot Backing onto RAVINE & POND with Million Dollar View & Enhanced Privacy; Built by Reputable Builder Conservatory Group; Featuring the Largest 4-Bedroom Layout (Over 3,260 Sq Ft Living Space: 2,565 Sqft Above & 706 Sqft Finished Walk-Out Basement); Red Oak Flooring Thru-Out Main & Upper; Oak Staircase; Designer/Pot Lights Thru-Out; Modern Tile in the Front Foyer & Kitchen; Bright & Spacious Main Level Features Expansive Windows; Kitchen Fully Upgraded with a Central Island & Stylish Backsplash and Countertops, Premium Cabinetry, a Walk-In Pantry, and Top-Of-The-Line Stainless Steel Appliances; Upgrade Picture Window Brings Breathtaking Ravine Views; Oversized Primary Suite, Complete with a Large Walk-In Closet and a Fully Upgraded 5-Piece Ensuite Featuring a Frameless Glass Shower; Second Ensuite Bedroom also Offers Walk-In Closet and Private Bath; the Remaining Two Bedrooms Share a Well-Appointed Third Bathroom; Convenient Second-Floor Laundry Room with Ample Storage; Finished Walk-Out Basement Upgrade Wood Floors and a Full Bathroom plus a Large Recreation Area; Top-Ranked Richmond Green Secondary School Zone and Minutes From Richmond Green Sports Centre, Costco, Home Depot, Hwy 404/407, Go Station, Parks, Shops, and More.

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

Closing Costs

Mortgage Amount
$1,274,400
Land Transfer Taxes$28,335
Legal Fees (Est.)
$
Total cash required for closing$348,435

Total Monthly Obligation

$7,546/mo
Mortgage $6,426
Monthly Loss $5,855
Principal$1,691
Interest$4,735
Property Tax$745
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.2%11
10-Year IRR
6.9%
Returns Index
7.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$50,280/yr
NOI
$31,808/yr
Net Cash Flow
-$3,775/mo
Cash Margin
-90.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.0/ 100

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

Comparables

Properties near 126 Hartney 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.