201 Brock Street S 441, Whitby

$531,770
201 Brock Street S 441

$531,770

Price Change
23d
Condo ApartmentApartment

201 Brock Street S 441, Whitby

Total Monthly Obligation $3,056

HausQ Valuation Report
Beds
1
Baths
2
Park
1
Sqft
800-899
DOM
23d
Score
21
Yield
6.1%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Condo Apartment
MLS® Number-E13851082
Beds-1
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$710.56/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ORION REALTY CORPORATION
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Downtown Whitby
Title-Residential Condo & Other

No agent assigned

Welcome to Station No. 3 Condos, ideally located in the heart of historic downtown Whitby, brought to you by award winning Brookfield Residential. The Trent is a bright and spacious 2 bedroom, 2 bathroom corner suite, offering a desirable layout with north-east views and an abundance of natural light. The open-concept living and dining area provide a comfortable space for both everyday living and entertaining, with a walk-out to your private balcony, perfect for morning coffee or taking in the surrounding views. The thoughtfully designed kitchen features stylish details with $20,000 in additional upgrades including sleek quartz countertops, a spacious island and stainless steel appliances. Enjoy the best of downtown living in this boutique building, with shopping, dining and everyday amenities at your doorstep. With easy connections to Hwy. 401 & Whitby Go Station, commuting & exploring the surrounding areas is effortless. 1 parking & 1 locker included. Contemporary, connected and move-in-ready-this beautiful condo could be the one you've been waiting for! Make it yours at Station No. 3 Condos.

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

Closing Costs

Mortgage Amount
$425,416
Land Transfer Taxes$7,110
Legal Fees (Est.)
$
Total cash required for closing$114,964

Total Monthly Obligation

$3,056/mo
Mortgage $2,145
Monthly Loss $2,491
Principal$564
Interest$1,581
Condo Fees$711
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.7%40
10-Year IRR
11.2%
Returns Index
21.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$32,532/yr
NOI
$18,352/yr
Net Cash Flow
-$616/mo
Cash Margin
-22.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
27.1/ 100

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

Comparables

Properties near 201 Brock Street S 441

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.