22 Waterfield Drive, Toronto E09

$848,800
22 Waterfield Drive

$848,800

New
8d
DetachedBungalow

22 Waterfield Drive, Toronto E09

Total Monthly Obligation $4,240

HausQ Valuation Report
Beds
4
Baths
2
Park
6
Sqft
1100-1500
DOM
8d
Score
22
Yield
5.9%
Cash on Cash
1.4%
Cap Rate
4.9%
5Y IRR
16.7%
10Y IRR
15.5%
Property Type-Detached
MLS® Number-E14083326
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-92.98 × 130.33 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$5,292 (2026)
Parking-7 - Attached
Basement-Apartment
Heating-Forced Air (Electric)
Brokerage-CENTURY 21 PARKLAND LTD.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-Other
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-ASAP
Neighbourhood-Bendale
Title-Residential Freehold

No agent assigned

Fantastic Location on a Quiet Could De Sac Treed Lined Street, Close to the Scarborough Town Centre. Original Owners for 53 Years. Property Abuts a Ravine behind the Extra Large Fenced In Lot in the Desirable Birkdale Park Community. Owners Added a Huge Rear Addition (27ft X 17Ft) with a Walkout to the Very Secluded Ravine Lot. In-Law Basement (Not Retrofitted) Apartment, which also Features the Addition w/a Wood Burning Stone Fireplace. Modern Kitchen Awaits The New Buyer! EZ Showing w/Lockbox.

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

Closing Costs

Mortgage Amount
$679,040
Land Transfer Taxes$13,451
Legal Fees (Est.)
$
Total cash required for closing$184,711

Total Monthly Obligation

$4,240/mo
Mortgage $3,424
Monthly Loss $3,339
Principal$901
Interest$2,523
Property Tax$441
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.3%3
5-Year IRR
13.0%57
10-Year IRR
12.9%
Returns Index
29.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$49,740/yr
NOI
$34,974/yr
Net Cash Flow
-$509/mo
Cash Margin
-12.3%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
23.5/ 100

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

Comparables

Properties near 22 Waterfield 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.