130 Myrtle Road E, Whitby

$1,199,000
130 Myrtle Road E

$1,199,000

New
29d
Detached2-Storey

130 Myrtle Road E, Whitby

Total Monthly Obligation $5,910

Beds
4
Baths
3
Park
6
Sqft
3000-3500
DOM
29d
Score
16
Yield
4.1%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-E13826554
Beds-4
Bathrooms-3
Size-3000-3500 sqft
Lot Size-220.3 × 198.15 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Age-100+
Taxes-$8,379 (2025)
Parking-10 - Detached
Basement-Full, Unfinished, Exposed Rock
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK FIRST GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Living Room, Natural Gas, Wood Stove
Pool-None
Facing-South
Exterior-Board & Batten , Log
Roof-Shingles
Foundation-Other, Concrete
Sewer-Septic
Possession-60 Days/TBA
Neighbourhood-Rural Whitby
Title-Residential Freehold

No agent assigned

Welcome to 130 Myrtle Rd E, a truly special country retreat full of warmth, character and endless possibility. Set in the charming community of Ashburn, this cottage-inspired century home offers the cozy feeling of a weekend getaway with the space and versatility for everyday living.From the moment you step inside, the rich wood beams, timeless details, inviting fireplaces and warm architectural charm create a home full of history and heart. This property is ideal for someone who appreciates character, craftsmanship and the opportunity to make a home their own.The layout offers generous principal rooms, unique living spaces and a separate in-law suite with its own entrance, kitchen, loft bedroom and laundry-perfect for extended family, guests, a creative studio, or added flexibility. Outside, the approximately one-acre property offers room to garden, entertain, relax and enjoy the peaceful country setting, along with multiple outbuildings for storage, hobbies or workshop potential. This is not a cookie-cutter home; it is a rare opportunity for someone with vision to create something truly beautiful while preserving the charm and soul that make this property special. A warm, welcoming home for those who love character, cozy living and the feeling of a private country escape.

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,910/mo
Mortgage $4,836
Monthly Loss $4,637
Principal$1,273
Interest$3,564
Property Tax$698
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.8/ 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
$49,536/yr
NOI
$31,703/yr
Net Cash Flow
-$2,194/mo
Cash Margin
-53.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.3/ 100

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

Comparables

Properties near 130 Myrtle Road E

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.