10 Tallships Drive, Whitby

$799,900
10 Tallships Drive

$799,900

New
25d
Link2-Storey

10 Tallships Drive, Whitby

Total Monthly Obligation $4,116

HausQ Valuation Report
Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
25d
Score
18
Yield
4.7%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.7%
Property Type-Link
MLS® Number-E13837718
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-29.53 × 110.3 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Link
Taxes-$6,168 (2025)
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Port Whitby
Title-Residential Freehold

No agent assigned

Live By The Lake In Sought-After Whitby Shores! All-Brick Home Featuring 9' Ceilings & Hardwood Floors On Main Level, Gas Fireplace, Pot Lights & Open Concept Floorplan. Bright Kitchen W/ Breakfast Bar & W/O To Landscaped Backyard & Deck. Huge Master Bedroom W/ 4 Pce Ensuite Incl. Jacuzzi Tub & Separate Shower. Finished Basement W/ 2 Pce Bath & Lots Of Storage. Double Door Fr. Entry, Interlock Steps, Calif. Shutters. Steps To Lake, School, Marina, Shopping, Abilities Ctr., Go Train, Iroquois Sports Cc. House Is Move-In Ready!

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,116/mo
Mortgage $3,227
Monthly Loss $3,267
Principal$849
Interest$2,378
Property Tax$514
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.4%25
10-Year IRR
9.4%
Returns Index
13.9/ 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
$37,332/yr
NOI
$22,931/yr
Net Cash Flow
-$1,316/mo
Cash Margin
-42.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.7/ 100

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

Comparables

Properties near 10 Tallships 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.