22 West Side Drive, Markham

$1,799,000
22 West Side Drive

$1,799,000

Price Change
22d
Detached2-Storey

22 West Side Drive, Markham

Total Monthly Obligation $8,285

Beds
9
Baths
7
Park
6
Sqft
3000-3500
DOM
22d
Score
15
Yield
3.3%
Cash on Cash
-8.7%
Cap Rate
2.7%
5Y IRR
8.8%
10Y IRR
9.3%
Property Type-Detached
MLS® Number-N13848368
Beds-9
Bathrooms-7
Size-3000-3500 sqft
Lot Size-79.56 × 152.48 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,834.28 (2026)
Parking-8 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON WENDY ZHENG REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30/60/90/Tba
Neighbourhood-Unionville
Title-Residential Freehold

No agent assigned

OPEN HOUSE THIS WEEKEND, OCT 10& 11, 2-4 PM! Impressive 5-Bedroom Detached Home On An Expansive 79.56-Ft-Wide Lot In One OfMarkham's Most Desirable And Established Family Neighbourhoods, Offering Over 4,100 Sq FtOf Finished Living Space (2,902 Sq Ft Per MPAC + Finished Basement). Bright, Spacious AndBeautifully Upgraded With A Functional Layout. The Main Floor Features Hardwood Flooring,Pot Lights, An Elegant Living Room With Bay Window, Formal Dining Room, Separate OfficeAnd Family Room With Fireplace. A Convenient Main-Floor Bathroom With Shower AddsComfort And Flexibility For Extended Family Or Guests. The Modern Kitchen OffersStainless Steel Appliances, Backsplash, Breakfast Bar And Extended Ceiling-Height Cabinetry,Plus A Sun-Filled Breakfast Area With Three-Way Windows And Walkout To The Backyard. Aarge Skylight Brightens The Second Floor, Featuring A Rare 5-Bedroom, 4-Bathroom LayoutWith 3 Ensuites And 2 Semi-Ensuites. The Primary Suite Includes A Sitting Area, His & HersWalk-In Closets And A 5-Pc Ensuite With Skylight. The Finished Basement With SeparateEntrance Features 3 Bedrooms, 2 Updated 3-Pc Bathrooms, Kitchen, Separate Laundry And ALarge Recreation Area, Offering Excellent Flexibility For Multi-Generational Living WithAdded Privacy And Independence, As Well As Great Rental Potential To Help OffsetHomeownership Costs. Extensive Updates Include Kitchen & Hardwood Flooring (2019),Furnace (2021), Windows (2023), Roof, Garage Door, Powder Room & Laundry Room (2024)Basement Vinyl Flooring, Pot Lights, Smooth Ceilings & Bathrooms (2026), And A/CEvaporator Coil (2026). 200-Amp Electrical Service. Extended Driveway And Double GarageProvide Ample Parking. Located Within The Catchment Of Top-Ranked Markville SecondarySchool (#18/747) And St. Augustine Catholic High School (#1/747). Minutes To Parks, Trails,Community Centre, Supermarkets, Markville Mall, Hwy 404 & 407.

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

Closing Costs

Mortgage Amount
$1,439,200
Land Transfer Taxes$32,455
Legal Fees (Est.)
$
Total cash required for closing$393,755

Total Monthly Obligation

$8,285/mo
Mortgage $7,257
Monthly Loss $6,375
Principal$1,910
Interest$5,347
Property Tax$653
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.3%15
10-Year IRR
7.7%
Returns Index
9.1/ 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
$60,132/yr
NOI
$41,785/yr
Net Cash Flow
-$3,775/mo
Cash Margin
-75.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
13.8/ 100

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

Comparables

Properties near 22 West Side 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.