70 Willowbrook Drive, Whitby

$1,149,000
70 Willowbrook Drive

$1,149,000

New
29d
Detached2-Storey

70 Willowbrook Drive, Whitby

Total Monthly Obligation $5,724

Beds
5
Baths
4
Park
2
Sqft
3000-3500
DOM
29d
Score
16
Yield
4.1%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-E13823806
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-110.5 × 110 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,566 (2026)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Keller Williams Energy Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Pringle Creek
Title-Residential Freehold

No agent assigned

Client RemarksYour DREAM Home Awaits in the Heart of Pringle Creek! Welcome to one of Whitby's most sought-after neighborhoods! This stunning home is for the EVER GROWING family or multi generational families looking for space for everyone to live comfortably. With 5 bedroom, 4 bathroom, over 3400 sq ft (above grade) of living space, and wide frontage. So many modern upgrades have been done here; it's truly turnkey. Modern finishes include wide-plank vinyl flooring throughout, upgraded oak staircase custom-stained to match new floors, and black iron spindles; the list goes on and on. As you walk into this beautiful home you are greeted with a large formal living room, dining room and the stunning bifurcated-style staircase that leads you to the Primary bedrooms. Yes! I said 2 Primary bedrooms. This home was designed with 2 Large Primary bedrooms. Both with their own ensuite bathroom and walk-in closets located on opposite sides of the home to add much-needed privacy. This home's unique layout was designed for the ever-growing and multigenerational families. The grand staircase will lead you to the other well-sized bedrooms. It doesn't stop there! The main floor offers a "study" or additional bedroom if needed, main-floor laundry with direct access to the garage, large family room surrounded by large windows and a wood-burning fireplace. Down the hall to the huge modern-styled 2 tone kitchen with a grand-size breakfast eat-in area. Just off the kitchen is direct access to the backyard for all your family gatherings. No neighbours behind or on one side. This house goes on and on and seems like it never ends. A must see for yourself!

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

Closing Costs

Mortgage Amount
$919,200
Land Transfer Taxes$19,455
Legal Fees (Est.)
$
Total cash required for closing$250,755

Total Monthly Obligation

$5,724/mo
Mortgage $4,635
Monthly Loss $4,504
Principal$1,220
Interest$3,415
Property Tax$714
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.4%20
10-Year IRR
8.5%
Returns Index
11.3/ 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
$47,592/yr
NOI
$29,767/yr
Net Cash Flow
-$2,154/mo
Cash Margin
-54.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.5/ 100

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

Comparables

Properties near 70 Willowbrook 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.