50 Piccadilly Road, Richmond Hill

$1,649,888
50 Piccadilly Road

$1,649,888

New
2d
Detached2-Storey

50 Piccadilly Road, Richmond Hill

Total Monthly Obligation $7,733

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
3000-3500
DOM
2d
Score
15
Yield
3.1%
Cash on Cash
-10.1%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Detached
MLS® Number-N14101982
Beds-4
Bathrooms-3
Size-3000-3500 sqft
Lot Size-45.71 × 115.82 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,431.39 (2026)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 MILLENNIUM INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Doncrest
Title-Residential Freehold

No agent assigned

Location Truly sets this 4 Bedroom + Office/Library, 2 Car Garage, 3,152 SqFt Fully Detached Sun-Filled Home apart. Situated in Richmond Hill's highly desirable "Doncrest" community, you are just minutes from Top-Rated Schools including Doncrest Public School, Adrienne Clarkson Public School (French immersion), Thornlea Secondary School, Alexander Mackenzie High School (IB), Christ the King CES, within St. Robert CHS (IB). Major Shopping & Great Restaurants along Highway 7, and quick access to Highways 404 & 407. Whether you're commuting across the GTA, enjoying nearby King's College & David Hamilton Parks and Recreation, or taking advantage of the area's excellent schools and amenities, this location offers the perfect balance of convenience and family-friendly living. Inter Lock Double Driveway, Double Door Entry to Large Foyer Welcomes you to Spacious Living Room, Dining Room, Office/Library, Family Room, Bright Sunroom, Kitchen and Breakfast Area. Large Primary Bedroom with spacious Sitting Area, Large Walk-in Closet and 4-Pc Ensuite. 3 More Large Bedrooms with Windows & Closets. Main Floor Laundry Room, Direct Access from the Garage, Rough-in for 3-Pc Washroom in Basement, No Side Walk are few of the many convenient Features you may Enjoy!

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

Closing Costs

Mortgage Amount
$1,319,910
Land Transfer Taxes$29,473
Legal Fees (Est.)
$
Total cash required for closing$360,951

Total Monthly Obligation

$7,733/mo
Mortgage $6,655
Monthly Loss $5,982
Principal$1,751
Interest$4,904
Property Tax$703
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.2%12
10-Year IRR
6.9%
Returns Index
7.1/ 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
$51,132/yr
NOI
$33,087/yr
Net Cash Flow
-$3,898/mo
Cash Margin
-91.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
13.8/ 100

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

Comparables

Properties near 50 Piccadilly Road

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.