22 Harcourt Street, Vaughan

$1,247,000
22 Harcourt Street

$1,247,000

Price Change
21d
Att/Row/Townhouse2-Storey

22 Harcourt Street, Vaughan

Total Monthly Obligation $5,870

Beds
4
Baths
4
Park
1
Sqft
2000-2500
DOM
21d
Score
16
Yield
3.6%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Att/Row/Townhouse
MLS® Number-N13855140
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-35 × 78 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,581.67 (2026)
Parking-2 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-90
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Welcome To 22 Harcourt Street-An Exceptionally Elegant And Spacious 4-Bedroom Townhome Situated In Vaughan's Highly Sought-After Patterson Community. Boasting A Premium 35-Foot Frontage And Over 2,000 Sq Ft Of Above-Grade Living Space, This Home Offers A Highly Functional, Open-Concept Layout Perfect For Growing Families And Entertaining. Step Through The Stylish Double-Door Entrance Into A Bright Main Floor Featuring A Wide Staircase, Premium Laminate Flooring, Crown Moulding, And A Cozy Fireplace. The Chef-Inspired Kitchen Is An Entertainer's Dream, Equipped With Stainless Steel Appliances, Granite Countertops, A Centre Island, Pot Lights, And A Breakfast Area With A Direct Walk-Out To The Fenced Yard. The Upper Level Features Four Generously Sized Bedrooms And The Ultimate Convenience Of 2nd-Floor Laundry. Escape To The Luxurious Primary Suite, Complete With A 5-Piece Ensuite Bath, Walk-In Closet, And Custom Organizers. The Fully Finished Basement Expands Your Living Space With ALarge Recreation Area And An Additional 3-Piece Bathroom. This Home Truly Has It All. Located Just Steps From Transit, Top-Rated Schools, Parks, Golf, And Shopping Near Bathurst & Teston.

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

Closing Costs

Mortgage Amount
$997,600
Land Transfer Taxes$21,415
Legal Fees (Est.)
$
Total cash required for closing$272,315

Total Monthly Obligation

$5,870/mo
Mortgage $5,030
Monthly Loss $4,547
Principal$1,324
Interest$3,706
Property Tax$465
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$44,700/yr
NOI
$30,148/yr
Net Cash Flow
-$2,518/mo
Cash Margin
-67.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 22 Harcourt 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.