47 Sundew Lane, Richmond Hill

$1,198,000
47 Sundew Lane

$1,198,000

New
2d
Att/Row/Townhouse3-Storey

47 Sundew Lane, Richmond Hill

Total Monthly Obligation $5,665

HausQ Valuation Report
Beds
4
Baths
4
Park
1
Sqft
2000-2500
DOM
2d
Score
16
Yield
3.6%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Att/Row/Townhouse
MLS® Number-N14101620
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-19.71 × 72.26 ft
Listed on site-Oct 21, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$5,495.55 (2026)
Parking-3 - Built-In
Basement-Walk-Out, Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 NEW CONCEPT
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Flat
Foundation-Concrete
Sewer-Sewer
Possession-VACANT
Neighbourhood-Oak Ridges Lake Wilcox
Title-Residential Freehold

No agent assigned

***4 Years New Modern Townhouse with 2 Car Garage In Oak Ridges Lake Wilcox Community!*** 2445sq.ft. Living Spaces (Includes 493 sq.ft. finished lower level). Plus additional 178 sq.ft. rooftop terrace with gas bbq. Stunning Ravine & Pond View With Lots Of Daylight. 10' Smooth Ceiling On Main Floor, 9' On Second & Lower Floor. Spacious 3+1 Bedroom & 4 Bath. A Luxurious Master Br Featuring A Walk-In Closet, 5 Pc Ensuite With 10mm Frameless Glass Shower &Freestanding Tub. Enjoy the breathtaking harmony of forest & Lake views from the Primary Bedroom, creating a serene retreat where you can relax and reconnect with nature. Spent $$$ on Upgrades. Premium Hardwoods & Oak Staircase. Modern Kitchen with Centre Island, Pantry & W/Oto Balcony. Pot Lights. Built Extra Br & 4pc Bath On Lower Level. Finished Lower Level with Direct Garage Access. Spacious Storage space on each floors. 5 mins to Hwy 404 & Bloomington GO. **Pls See Virtual Tours**

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

Closing Costs

Mortgage Amount
$958,400
Land Transfer Taxes$20,435
Legal Fees (Est.)
$
Total cash required for closing$261,535

Total Monthly Obligation

$5,665/mo
Mortgage $4,832
Monthly Loss $4,394
Principal$1,272
Interest$3,561
Property Tax$458
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.6%17
10-Year IRR
8.0%
Returns Index
9.7/ 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
$43,080/yr
NOI
$28,776/yr
Net Cash Flow
-$2,434/mo
Cash Margin
-67.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.4/ 100

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

Comparables

Properties near 47 Sundew Lane

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.