21 Wolf Trail Crescent, Richmond Hill

$1,499,000
21 Wolf Trail Crescent

$1,499,000

New
8d
Detached2-Storey

21 Wolf Trail Crescent, Richmond Hill

Total Monthly Obligation $7,196

HausQ Valuation Report
Beds
4
Baths
5
Park
3
Sqft
3500-5000
DOM
8d
Score
16
Yield
3.8%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-N14089442
Beds-4
Bathrooms-5
Size-3500-5000 sqft
Lot Size-49.25 × 110 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,293.69 (2025)
Parking-5 - Built-In
Basement-Finished with Walk-Out, Walk-Out
Heating-Forced Air (Gas)
Brokerage-HC REALTY GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick, Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Jefferson
Title-Residential Freehold

No agent assigned

Located In The Prestigious Jefferson Forest Community, This Stunning Open-Concept 3,768 Sq. Ft. Home Offers An Exceptional Blend Of Space, Natural Light, And Elegant Upgrades. Featuring A Grand 17' Ceiling Foyer, Pot Lights Throughout, And A Bright, Functional Layout Perfect For Family Living And Hosting. The Kitchen Overlooks A Peaceful Backyard Setting With A Private Deck, Mature Cedar Trees, And Upgraded Glass Railings. The Primary Bedroom Captures A Rare View Of The CN Tower. Finished Walk-Out Basement With Kitchen Provides Excellent Additional Living Space, Perfect For Extended Family Or Entertaining. All Appliances Are Approximately 3 Years New. Upgraded Front Glass Room Adds Extra Comfort And Style. A Rare Opportunity In One Of The Area's Most Sought-After Neighbourhoods!

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

Closing Costs

Mortgage Amount
$1,199,200
Land Transfer Taxes$26,455
Legal Fees (Est.)
$
Total cash required for closing$327,755

Total Monthly Obligation

$7,196/mo
Mortgage $6,047
Monthly Loss $5,605
Principal$1,591
Interest$4,455
Property Tax$774
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
10.9/ 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
$57,696/yr
NOI
$38,133/yr
Net Cash Flow
-$2,869/mo
Cash Margin
-59.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
14.8/ 100

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

Comparables

Properties near 21 Wolf Trail Crescent

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.