105 Oneida Crescent 1207, Richmond Hill

$618,000
105 Oneida Crescent 1207

$618,000

New
2d
Condo ApartmentApartment

105 Oneida Crescent 1207, Richmond Hill

Total Monthly Obligation $3,533

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
2d
Score
18
Yield
5.5%
Cash on Cash
-4.8%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-N14103282
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,749.05 (2025)
Maintenance-$611.51/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOME STANDARDS BRICKSTONE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60 Days/TBA
Neighbourhood-Langstaff
Title-Residential Condo & Other

No agent assigned

Bright and highly functional, east facing 2 bedroom 2 bathroom condo unit at the ERA 2 Condominiums! An ideal split bedroom layout for excellent level of privacy, plus built-in appliances makes this a modern condo units for comfortable living. Thoughtful finishes throughout, with up to date built-in stainless steel kitchen appliances. Floor to ceiling windows throughout, exposing the unit to a maximum level of sunlight every morning starting from sunrise hours. An ample level of free visiting parking available to welcome your guests anytime. A newer building part of a master planned community. Soon to be steps from a TTC Subway Station at Richmond Hill Centre. Existing public transit includes GO Transit, YRT/VIVA, and more! Short drive to Yonge Street and Highway 407 for quick commute across town. Close to various restaurants, movie theatre, and other family-friendly amenities. Great unit for young family or savvy investors. One parking space and one locker included.

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

Closing Costs

Mortgage Amount
$494,400
Land Transfer Taxes$8,835
Legal Fees (Est.)
$
Total cash required for closing$133,935

Total Monthly Obligation

$3,533/mo
Mortgage $2,493
Monthly Loss $2,877
Principal$656
Interest$1,837
Property Tax$229
Condo Fees$612
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.6%26
10-Year IRR
9.6%
Returns Index
14.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$33,696/yr
NOI
$17,839/yr
Net Cash Flow
-$1,006/mo
Cash Margin
-35.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
23.2/ 100

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

Comparables

Properties near 105 Oneida Crescent 1207

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.