48 Maple Grove Avenue N, Richmond Hill

$4,498,000
48 Maple Grove Avenue N

$4,498,000

New
8d
Detached2-Storey

48 Maple Grove Avenue N, Richmond Hill

Total Monthly Obligation $20,220

Beds
5
Baths
5
Park
6
Sqft
5000 +
DOM
8d
Score
13
Yield
1.3%
Cash on Cash
-17.9%
Cap Rate
0.7%
5Y IRR
1.8%
10Y IRR
4.1%
Property Type-Detached
MLS® Number-N14083612
Beds-5
Bathrooms-5
Size-5000 + sqft
Lot Size-75 × 160 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$20,413 (2025)
Parking-10 - Built-In
Basement-Walk-Up, Finished
Heating-Forced Air (Gas)
Brokerage-AIMHOME REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-North
Exterior-Brick, Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Oak Ridges
Title-Residential Freehold

No agent assigned

Sought-after Richmond Hill Oak Ridges Location. Luxury custom-built home with exception craftsmanship and premium finishes. Soaring 22 ft ceilings in Kichen, Living, Dining and Master bedroom. Chef-inspired kitchedn. The primary hotel-style suite features a luxurious ensuite and custom-designed walk-in closet. High End light fixtures thoughout. Hardwood floors throughout, double laundry, Hide-A-Hose central vacuum, covered loggia, wrought iron pickets, wall paneling, heated 4-car tandem gareage with oversized doors, tankless water heater, HRV system, Wi-Fi throughout. Master Bedroom on main floor. All bedrooms with ensuites. Spectacular backyard with 20x40 pool & hot tub. Just under 10000 sqft incl basement. Street is currently being widened and repaved.

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

Closing Costs

Mortgage Amount
$3,598,400
Land Transfer Taxes$98,925
Legal Fees (Est.)
$
Total cash required for closing$1,000,025

Total Monthly Obligation

$20,220/mo
Mortgage $18,144
Monthly Loss $15,445
Principal$4,774
Interest$13,369
Property Tax$1,701
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
0.6%6
Cash-on-Cash
-19.8%0
5-Year IRR
0.1%3
10-Year IRR
3.1%
Returns Index
2.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$57,000/yr
NOI
$26,387/yr
Net Cash Flow
-$15,945/mo
Cash Margin
-335.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.121
LTV Ratio
80.0%18
Vacancy Buffer
0.5 mo12
Risk Index
10.4/ 100

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

Comparables

Properties near 48 Maple Grove Avenue N

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.