24 middlewood Drive, Whitby

$1,044,990
24 middlewood Drive

$1,044,990

Price Change
27d
Detached2-Storey

24 middlewood Drive, Whitby

Total Monthly Obligation $4,590

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2500-3000
DOM
27d
Score
19
Yield
4.2%
Cash on Cash
-2.9%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Detached
MLS® Number-E13837752
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-36 × 105 ft
Listed on site-Sep 26, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Built-In
Basement-Separate Entrance, Full
Heating-Forced Air (Gas)
Brokerage-GULF LAKE REALTY LTD.
Cooling-None
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-1 year
Neighbourhood-Rural Whitby
Title-Residential Freehold

No agent assigned

HST REBATE ELIGIBLE!!! THIS IN NOT AN INVENTORY LOT/Closing Fall 2027. Brand New Pre-Construction Detached Home By Great Gulf, in Desirable Whitby Meadows (North of Taunton). 2 Storey, 2,830 SF of Spacious Luxury Living, 4 Bedrooms & 3.5 Baths, 4 Car Parking. Huge Open Concept Great Room With Gorgeous Hardwood Flooring. Modern Kitchen W/Quartz Countertops, Large Island with Breakfast Bar! 2 Extra Large Walk-in Closests in Primary Bedroom And Ensuite Bath. Nears Schools, Shopping, Community Centre, Taunton & Des Newman, Near 2 GO Stations and Hwy Access on a private lot with no rear neighbours! Magenta Model. Separate Entrance & Full Size Egress Window in Basement = RENTAL POTENTIAL, 9FT Ceiling,Door to Garage, Quartz Countertop, All Oak Floors Oak Stairs/Rod Iron Pickets, EV Rough-In Charger in Garage, 200 AMP Electrical Panel, HRV, Tankless Hot Water Heater, ENERGY STAR HOME!

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

Closing Costs

Mortgage Amount
$835,992
Land Transfer Taxes$17,375
Legal Fees (Est.)
$
Total cash required for closing$227,873

Total Monthly Obligation

$4,590/mo
Mortgage $4,215
Monthly Loss $3,481
Principal$1,109
Interest$3,106
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$44,208/yr
NOI
$35,287/yr
Net Cash Flow
-$1,275/mo
Cash Margin
-34.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
20.3/ 100

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

Comparables

Properties near 24 middlewood 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.