22 Frieday Street, Arnprior

$649,900
22 Frieday Street

$649,900

Sold Conditional Escape
22d
DetachedBungaloft

22 Frieday Street, Arnprior

Total Monthly Obligation $3,453

HausQ Valuation Report
Beds
3
Baths
4
Park
4
Sqft
2000-2500
DOM
22d
Score
20
Yield
5.4%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-X13855200
Beds-3
Bathrooms-4
Size-2000-2500 sqft
Lot Size-53.15 × 98.43 ft
Listed on site-Oct 1, 2026
Style-Bungaloft
Building Type-Detached
Taxes-$5,473 (2025)
Parking-6 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER SARAZEN REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-550 - Arnprior
Title-Residential Freehold

No agent assigned

Stately Bungalow with Loft & Spectacular Architectural Details! Welcome to this magnificent, stately bungalow featuring a versatile loft design, 3 spacious bedrooms, and 3.5 luxurious bathrooms. From the moment you step inside, the soaring cathedral ceilings and beautiful floors establish an atmosphere of grand elegance and open-concept sophistication. The heart of the home features a gourmet kitchen beautifully appointed with premium granite countertops, making it a perfect hub for both daily living and upscale entertaining. The main floor hosts a private sanctuary in the primary suite, complete with an expansive walk-in closet and a large, spa-like ensuite bathroom. Head downstairs to discover a fully finished basement that drastically expands your living space, offering the ideal layout for a home theatre, recreation room, or guest suite, complete with its own full bath. Outside, the premium craftsmanship continues with high-end, low-maintenance PVC composite decking, perfect for enjoying outdoor living with zero hassle. C

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,453/mo
Mortgage $2,622
Monthly Loss $2,763
Principal$690
Interest$1,932
Property Tax$456
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%37
10-Year IRR
10.8%
Returns Index
19.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$35,340/yr
NOI
$21,833/yr
Net Cash Flow
-$802/mo
Cash Margin
-27.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.5/ 100

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

Comparables

Properties near 22 Frieday 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.