9201 Yonge Street Nw409, Richmond Hill

$588,888
9201 Yonge Street Nw409

$588,888

New
3d
Condo ApartmentApartment

9201 Yonge Street Nw409, Richmond Hill

Total Monthly Obligation $3,450

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
3d
Score
19
Yield
5.8%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Condo Apartment
MLS® Number-N14100852
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$2,721 (2026)
Maintenance-$647.6/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-Industria Realty
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-tbd
Neighbourhood-Langstaff
Title-Residential Condo & Other

No agent assigned

Luxury Residence "Beverley Hills Resort" Spacious 839 Sf, 2 Bedroom & 2 Baths With Parking & Locker Included. Bright W/ Much Natural Lights, Open Concept, Excellent Layout, 9' Ceilings, Upgraded Modern Kitchen W/ Granite Counters, Hardwood Throughout, Huge Master Bdrm W/ Bay Window & 4 Pcs Ensuite, Large Storage Space W/ Ensuite Washer & Dryer. Walk-Outs To Balcony With Court Yard. Excellent Amenities, 24 Hr Concierge, Pool, Gym, Retail Ground Level. Located Across Hillcrest Mall, No Frills and Additional Shopping. Public Transit Located Steps Away, Close to Hwy 7/407 and 404.

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

Closing Costs

Mortgage Amount
$471,110
Land Transfer Taxes$8,253
Legal Fees (Est.)
$
Total cash required for closing$127,531

Total Monthly Obligation

$3,450/mo
Mortgage $2,375
Monthly Loss $2,825
Principal$625
Interest$1,750
Property Tax$227
Condo Fees$648
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.1%30
10-Year IRR
10.0%
Returns Index
15.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$34,080/yr
NOI
$17,780/yr
Net Cash Flow
-$894/mo
Cash Margin
-31.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.8/ 100

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

Comparables

Properties near 9201 Yonge Street Nw409

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.