321 Raymerville Drive, Markham

$1,780,000
321 Raymerville Drive

$1,780,000

New
6d
Detached2-Storey

321 Raymerville Drive, Markham

Total Monthly Obligation $8,097

Beds
4
Baths
4
Park
3
Sqft
2500-3000
DOM
6d
Score
14
Yield
2.8%
Cash on Cash
-10.8%
Cap Rate
2.3%
5Y IRR
7.1%
10Y IRR
8.0%
Property Type-Detached
MLS® Number-N14091176
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-47.62 × 114.57 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,504.17 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Raymerville
Title-Residential Freehold

No agent assigned

Welcome to 321 Raymerville Drive-A stunning,fully transformed detached masterpiece in the heart of Markham's most sought-after family community.No expense has been spared on this turn-key residence,featuring over $250,000 in meticulous,brand-new premium upgrades.Step inside to an airy,light-filled 2-storey layout boasting gorgeous brand-new seamless flooring throughtout the spacious main and upper levels.The heart of the home is a spectacular,completley reimagined chef's kitchen equipped with pristine quartz countertops,sleek custom cabinetry,and a full suite of brand-new,stainless-steel appliaces,bathrooms on main -floor and second floor have been exquisitely updated with luxury contemporary tiling,modern vanities,and premium fixtures. Featuring 4 massive bedrooms, a highly fuctional 2500+ sq.ft.above-grade floor plan,and a beautiful private backyard lot.this home offers the perfect blend of modern luxury and functional space for a growing family.Superbly located just minutes from Centenial Go Startion,Markville Mall,Highways 407/404,and steps away from top-ranked,world-class schools including the prestigious Markville Secondary School.Abolutely nothing left to do but move in and enjoy!

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

Closing Costs

Mortgage Amount
$1,424,000
Land Transfer Taxes$32,075
Legal Fees (Est.)
$
Total cash required for closing$389,575

Total Monthly Obligation

$8,097/mo
Mortgage $7,180
Monthly Loss $6,208
Principal$1,889
Interest$5,291
Property Tax$542
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.7%0
5-Year IRR
4.8%10
10-Year IRR
6.5%
Returns Index
6.5/ 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
$49,656/yr
NOI
$33,686/yr
Net Cash Flow
-$4,373/mo
Cash Margin
-105.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
13.5/ 100

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

Comparables

Properties near 321 Raymerville Drive

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.