22 Poplar Drive, Richmond Hill

$1,358,000
22 Poplar Drive

$1,358,000

New
8d
DetachedBungalow

22 Poplar Drive, Richmond Hill

Total Monthly Obligation $6,460

Beds
4
Baths
3
Park
6
Sqft
1100-1500
DOM
8d
Score
15
Yield
3.2%
Cash on Cash
-9.9%
Cap Rate
2.5%
5Y IRR
7.8%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-N14082160
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-75 × 200 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$7,290.91 (2025)
Parking-8 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-T.B.A.
Neighbourhood-Oak Ridges
Title-Residential Freehold

No agent assigned

Welcome to this charming Residence perfectly situated on a premium 75 ft. by 200 ft. lot that backs directly onto conservation. Located in the highly sought-after Oak Ridges community surrounded by Estate Homes, this property provides both tranquility and prestige. With over 2300 sq. ft. of living space including the Basement, this well maintained Home is ready for your next chapter. Inside, you'll find a bright and spacious Family Room with south facing floor-to-ceiling windows that flood this perfect gathering place with natural sunlight. The Dining Room features elegant French doors leading to a side patio, ideal for entertaining or enjoying quiet evenings. You will feel like you have been transported to a whimsical bed and breakfast in England while you enjoy the breathtaking view. The Kitchen is equally inviting with a gorgeous view of Conservation, a walkout to the Backyard, and a seamless connection to nature right from your breakfast table. Multi-generational families will benefit from the finished basement that offers exceptional versatility, complete with a large Recreation Room, a full Kitchen, a Bedroom, and a Bathroom - perfect for extended family, guests, or working from home. The spacious Recreation Room presents a cozy gas fireplace, perfect for curling up with your favourite book. Outside, the property truly shines. The massive driveway accommodates up to 6 vehicles, while the backyard oasis provides the ultimate retreat - this property with 1/3 of an acre offers unparalleled privacy. Whether you're relaxing on the patio, entertaining family and friends, or simply soaking in the peaceful surroundings, this Oak Ridges Home offers a rare blend of comfort, charm, and natural beauty.

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

Closing Costs

Mortgage Amount
$1,086,400
Land Transfer Taxes$23,635
Legal Fees (Est.)
$
Total cash required for closing$296,735

Total Monthly Obligation

$6,460/mo
Mortgage $5,478
Monthly Loss $5,019
Principal$1,441
Interest$4,036
Property Tax$608
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.3%12
10-Year IRR
6.9%
Returns Index
7.2/ 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
$43,464/yr
NOI
$27,327/yr
Net Cash Flow
-$3,201/mo
Cash Margin
-88.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.0/ 100

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

Comparables

Properties near 22 Poplar 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.