22 Harriet Street, Toronto E01

$1,450,000
22 Harriet Street

$1,450,000

New
3d
Detached3-Storey

22 Harriet Street, Toronto E01

Total Monthly Obligation $6,801

Beds
3
Baths
4
Park
1
Sqft
1100-1500
DOM
3d
Score
15
Yield
3.3%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-E14097646
Beds-3
Bathrooms-4
Size-1100-1500 sqft
Lot Size-32.61 × 45.01 ft
Listed on site-Oct 20, 2026
Style-3-Storey
Building Type-Detached
Age-0-5
Taxes-$6,928.81 (2026)
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-30/60 days TBA
Neighbourhood-South Riverdale
Title-Residential Freehold

No agent assigned

This exceptional custom-built detached residence is a rare blend of striking contemporary architecture, timeless design, and effortless indoor-outdoor living. Just moments from Queen Street East's celebrated cafes, restaurants, boutiques, and parks, it offers the best of urban living. The backyard is nothing short of extraordinary. Framed by mature trees and complete privacy, it has been thoughtfully designed as an extension of the home itself. Whether you're hosting unforgettable summer soirees, enjoying dinner under the stars, or gathering family and friends for an outdoor movie night, this is a space you'll never want to leave. Inside, every room has been curated with intention. Soaring ceilings, wide-plank engineered hardwood floors, and built-in ceiling speakers create an atmosphere that is both warm and sophisticated. Natural light floods the open-concept living spaces, while dramatic floor-to-ceiling sliding doors dissolve the boundary between indoors and out. At the heart of the home is an exceptional chef's kitchen designed for those who love to cook and entertain. Featuring quartz countertops and backsplash, paneled appliances, a gas range with pot filler, and abundant custom cabinetry, it is as functional as it is beautiful. The adjoining dining area, provides the perfect backdrop for everything from intimate family dinners to lively celebrations. Upstairs, three beautifully appointed bedroom suites each offer generous closets, spa-inspired ensuite bathrooms, and private balconies. The primary suite is a true sanctuary, complete with a custom walk-in dressing room, two private terraces, and a luxurious five-piece ensuite featuring a deep soaker tub and oversized glass shower. Every detail has been carefully considered. From the elegant oak staircases with sleek glass railings to the impeccable craftsmanship found throughout, this home offers a level of quality and design rarely seen.

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

Closing Costs

Mortgage Amount
$1,160,000
Land Transfer Taxes$25,475
Legal Fees (Est.)
$
Total cash required for closing$316,975

Total Monthly Obligation

$6,801/mo
Mortgage $5,849
Monthly Loss $5,262
Principal$1,539
Interest$4,310
Property Tax$577
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.4%0
5-Year IRR
5.8%14
10-Year IRR
7.3%
Returns Index
8.2/ 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
$47,760/yr
NOI
$31,555/yr
Net Cash Flow
-$3,219/mo
Cash Margin
-80.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.8/ 100

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

Comparables

Properties near 22 Harriet Street

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.