26 Capelle Street, Richmond Hill

$999,000
26 Capelle Street

$999,000

New
8d
DetachedBungalow

26 Capelle Street, Richmond Hill

Total Monthly Obligation $4,781

HausQ Valuation Report
Beds
3
Baths
1
Park
3
Sqft
700-1100
DOM
8d
Score
16
Yield
3.5%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-N14084758
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-50.02 × 150.06 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,518 (2026)
Parking-4 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-REAL ONE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-Imm/Tba
Neighbourhood-Oak Ridges Lake Wilcox
Title-Residential Freehold

No agent assigned

Great News!! Rarely Found Investment Opportunity In The Tremendously Growing Oak Ridge Area By Lake Wilcox! Situated On A Quiet Crescent With 2 Mins Walking To Lake Wilcox Park. This 50 X 150Ft Property Is A True Gem! You Can Imminently Enjoy The BeautifulLake Views by Investing On This Land And Building Your Own Dream Home While Surrounded By Many New Built Homes. Mins To Hwy 404 And Shopping Mall, Schools, Go Train Station, Oak Ridges Community Centre And All Other Amenities. A Truly Spectacular Property! Really Can't Miss It!!

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,781/mo
Mortgage $4,030
Monthly Loss $3,721
Principal$1,060
Interest$2,969
Property Tax$377
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.9%0
5-Year IRR
6.2%15
10-Year IRR
7.7%
Returns Index
8.9/ 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
$35,400/yr
NOI
$22,842/yr
Net Cash Flow
-$2,126/mo
Cash Margin
-72.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.0/ 100

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

Comparables

Properties near 26 Capelle Street

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.