22 Ardwold Gate, Richmond Hill

$2,700,000
22 Ardwold Gate

$2,700,000

Price Change
22d
Detached2-Storey

22 Ardwold Gate, Richmond Hill

Total Monthly Obligation $12,488

Beds
6
Baths
5
Park
6
Sqft
3500-5000
DOM
22d
Score
14
Yield
2.8%
Cash on Cash
-11.6%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.6%
Property Type-Detached
MLS® Number-N13846624
Beds-6
Bathrooms-5
Size-3500-5000 sqft
Lot Size-75.53 × 147.78 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$14,666.5 (2025)
Parking-8 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-REAL LAND REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Bayview Hill
Title-Residential Freehold

No agent assigned

You Must See This Magnificent Home In The Prestigious And Highly Sought-After Bayview Hill Community! Set on a premium 75 x 148 ft lot, this exceptional residence offers 4,319 SQFT above grade and over 6,000 SQFT of finished living space, featuring a thoughtfully designed 5-bedroom layout Luxurious House. South-facing and filled with abundant natural light, the home welcomes you with a 16.8 feet spectacular two-storey grand foyer crowned by a sun-filled oversized skylight. Quality hardwood flooring throughout the main and second floors, pot lights throughout, and numerous large windows enhance the home's bright, refined atmosphere. Modern Kitchen W/ Quartz Countertop, premium Stainless Steel Appl and a bright breakfast. The main floor features bright and spacious living, dining, and family rooms, offering a warm and inviting space for both everyday living and entertaining. A sun-filled home office with oversized windows, providing an inspiring workspace. The second floor offering five generously proportioned bedrooms and three elegantly appointed bathrooms. Thoughtfully designed for refined family living, this exceptional level provides an abundance of space, privacy, and comfort for both everyday living and luxurious relaxation. The recently finished basement adds an impressive extension of the home's living space, complete with a separate entrance, expansive recreation areas, a second kitchen, an additional bedroom, and a bathroom, vinyl flooring, ideal for extended family, guests, recreation. Enjoy a Top-ranking school district, just a 6-minute walk to Bayview Hill Elementary School, famous Bayview Secondary School W/ I.B. Program. Surrounded by parks, community amenities, shopping plazas, and public transit, this exceptional home offers the perfect blend of luxury, space, education, convenience, and prestigious Bayview Hill living. Move In Ready! A truly remarkable opportunity to own one of the finest layouts in prestigious Bayview Hill.

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

Closing Costs

Mortgage Amount
$2,160,000
Land Transfer Taxes$53,975
Legal Fees (Est.)
$
Total cash required for closing$595,475

Total Monthly Obligation

$12,488/mo
Mortgage $10,891
Monthly Loss $9,622
Principal$2,866
Interest$8,025
Property Tax$1,222
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.2%0
5-Year IRR
4.4%9
10-Year IRR
6.2%
Returns Index
6.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$74,676/yr
NOI
$48,042/yr
Net Cash Flow
-$6,888/mo
Cash Margin
-110.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo14
Risk Index
11.9/ 100

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

Comparables

Properties near 22 Ardwold Gate

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.