3 Rosewater Street 1509W, Richmond Hill

$849,900
3 Rosewater Street 1509W

$849,900

New
7d
Condo ApartmentApartment

3 Rosewater Street 1509W, Richmond Hill

Total Monthly Obligation $4,738

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
800-899
DOM
7d
Score
15
Yield
4.1%
Cash on Cash
-10.3%
Cap Rate
2.4%
5Y IRR
7.5%
10Y IRR
8.3%
Property Type-Condo Apartment
MLS® Number-N14086306
Beds-3
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,154 (2025)
Maintenance-$847.29/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-HERITAGE REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-South Richvale
Title-Residential Condo & Other

No agent assigned

Welcome To The Prestigious Westwood Community In Desirable South Richvale! Spectacular Sun filled Corner Unit Features 3 Bedrooms, 2 Washrooms With Parking & Locker, Modern Yet Comfortable Split Bedroom Layout, Floor To Ceiling Window Allow For An Abundance Of Natural Light , Large Open Concept Living/Dining Area, Kitchen Island With Ample Storage, 9Ft Smooth Finished Ceilings ,Wide Plank Laminate Wood Floors, Primary Bedroom Features Large W/I Closet& Private Ensuite, Spacious Bathrooms With Rain-Head Shower & Walk-Out To Large Balcony With Clear Panoramic City Views ,Prime Location At Yonge & Hwy 7 & 407. Walking Distance to Shops, Restaurants, Parks, Playground, Public transportation, Go STN and Top Rated Schools. Must See! Handicap Parking Allows For Larger Parking Area.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,738/mo
Mortgage $3,428
Monthly Loss $3,836
Principal$902
Interest$2,526
Property Tax$263
Condo Fees$847
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.9%0
5-Year IRR
4.9%11
10-Year IRR
6.7%
Returns Index
6.6/ 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
$35,016/yr
NOI
$15,793/yr
Net Cash Flow
-$2,112/mo
Cash Margin
-72.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
17.7/ 100

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

Comparables

Properties near 3 Rosewater Street 1509W

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.