25 Cygnus Drive, Richmond Hill

$1,699,000
25 Cygnus Drive

$1,699,000

New
4d
Detached2-Storey

25 Cygnus Drive, Richmond Hill

Total Monthly Obligation $7,938

HausQ Valuation Report
Beds
6
Baths
4
Park
3
Sqft
2500-3000
DOM
4d
Score
15
Yield
3.5%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Detached
MLS® Number-N14093742
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-52.88 × 120.2 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,520 (2025)
Parking-5 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Other
Sewer-Sewer
Possession-Immediate
Neighbourhood-Observatory
Title-Residential Freehold

No agent assigned

Beautiful Executive 4 Bedroom Family Home Located In Prime Richmond Hill. Approx 4235Sq Ft Of Living Space. Sun-Filled Foyer With Soaring Ceiling & Large Skylight. Custom Burnished Venetian Wall Treatment In All Principal Rms. Gracious Living Rm & Formal Dining. Bright Family Rm & Eat-In Kit With Walk-Outs To Oversize Glass Framed Deck. Spacious Recreation Rm With Walk-Out To Patio. Easy Access To Amenities, Schools & Transit. Mainfloor office is a must these days.

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

Closing Costs

Mortgage Amount
$1,359,200
Land Transfer Taxes$30,455
Legal Fees (Est.)
$
Total cash required for closing$371,755

Total Monthly Obligation

$7,938/mo
Mortgage $6,853
Monthly Loss $6,135
Principal$1,803
Interest$5,050
Property Tax$710
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.4%16
10-Year IRR
7.8%
Returns Index
9.3/ 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
$58,800/yr
NOI
$39,900/yr
Net Cash Flow
-$3,528/mo
Cash Margin
-72.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.494
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
14.1/ 100

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

Comparables

Properties near 25 Cygnus 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.