3 Baycliffe Drive, Whitby

$1,041,000
3 Baycliffe Drive

$1,041,000

New
32d
Detached2-Storey

3 Baycliffe Drive, Whitby

Total Monthly Obligation $5,220

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
32d
Score
18
Yield
4.7%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-E13811796
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-12 × 32.88 ft
Listed on site-Sep 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,753 (2025)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX COMMUNITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Williamsburg
Title-Residential Freehold

No agent assigned

Immaculate 4 Bedroom Home In Sought After Family Location, This Home Sparkles With Tasteful Decor. Just Steps Away From Some Of The City's Best Outdoor Amenities. With Minutes To Park, Trails, Shops, Restaurants, Ravines And A Short Drive To Major Highways Getting Anywhere Is A Breeze. Immerse Yourself In This Lavish Estate With Refined Living, Luxury, And Elegance. The Grandiose Foyer Allows Ample Natural Light To Flood The House All-Through. The Main Floor Features An Open-Concept Floor Plan Ideal For Entertaining Friends And Family, Large Enough To Host Parties Of Any Size. Spacious Kitchen And Good Size Bedrooms, Master Has A 4 Pc Ensuite With A Walk In And A Double Closet. Professionally Finished Basement With A 3 Pc Bath, Large Rec Room And Play Area. It's A Lifestyle, Discover Your Next Chapter On Baycliffe And Welcome To A New Way Of Living....

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

Closing Costs

Mortgage Amount
$832,800
Land Transfer Taxes$17,295
Legal Fees (Est.)
$
Total cash required for closing$226,995

Total Monthly Obligation

$5,220/mo
Mortgage $4,199
Monthly Loss $4,115
Principal$1,105
Interest$3,094
Property Tax$646
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.1%30
10-Year IRR
9.9%
Returns Index
16.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$49,128/yr
NOI
$31,962/yr
Net Cash Flow
-$1,536/mo
Cash Margin
-37.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
18.2/ 100

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

Comparables

Properties near 3 Baycliffe 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.