19 Spadina Road, Richmond Hill

$2,680,000
19 Spadina Road

$2,680,000

New
7d
Detached2-Storey

19 Spadina Road, Richmond Hill

Total Monthly Obligation $12,501

HausQ Valuation Report
Beds
6
Baths
5
Park
6
Sqft
3500-5000
DOM
7d
Score
14
Yield
2.8%
Cash on Cash
-11.5%
Cap Rate
2.1%
5Y IRR
6.6%
10Y IRR
7.6%
Property Type-Detached
MLS® Number-N14085452
Beds-6
Bathrooms-5
Size-3500-5000 sqft
Lot Size-70 × 147.7 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$15,786.75 (2025)
Parking-8 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-KW Living Realty
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Concrete
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60 Days
Neighbourhood-Bayview Hill
Title-Residential Freehold

No agent assigned

Discover luxury living in this stunning 4514 sqft residence w/ 9ft G floor. Offering 5 spacious bdrms & exceptional curb appeal with a stone driveway & beautifully landscaped front yard. A grand 2-storey foyer welcomes you with a dazzling crystal chandelier. The bright, oversized kitchen features S.S. appliances, stone countertops & ample space for family gatherings. The gorgeous finished W/O bsmt is an entertainer's dream, completed with a recrm, bdrm, home theatre, wet bar & 4pc bath. Step outside to a professionally landscaped backyard oasis showcasing a gazebo, deck, stone patio, mature trees & vibrant flower beds, ideal for relaxing & entertaining. Conveniently located near shopping plazas, parks, schools, bus, situated within the boundary of top-ranking Bayview Hill E.S., Bayview Sec Schl & Thornlea S.S.

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

Closing Costs

Mortgage Amount
$2,144,000
Land Transfer Taxes$53,475
Legal Fees (Est.)
$
Total cash required for closing$590,975

Total Monthly Obligation

$12,501/mo
Mortgage $10,810
Monthly Loss $9,656
Principal$2,845
Interest$7,966
Property Tax$1,316
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.1%0
5-Year IRR
4.5%9
10-Year IRR
6.3%
Returns Index
6.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$76,128/yr
NOI
$48,228/yr
Net Cash Flow
-$6,791/mo
Cash Margin
-107.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo14
Risk Index
11.9/ 100

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

Comparables

Properties near 19 Spadina Road

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.