914 Donovan Crescent, Whitby

$689,900
914 Donovan Crescent

$689,900

New
22d
DetachedBungalow

914 Donovan Crescent, Whitby

Total Monthly Obligation $3,576

Beds
5
Baths
2
Park
3
Sqft
700-1100
DOM
22d
Score
19
Yield
5.0%
Cash on Cash
-3.0%
Cap Rate
3.9%
5Y IRR
13.2%
10Y IRR
12.7%
Property Type-Detached
MLS® Number-E13851490
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-50 × 150 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,018.44 (2026)
Parking-4 - Detached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL HERITAGE REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-flexible
Neighbourhood-Williamsburg
Title-Residential Freehold

No agent assigned

Room to spread out, space to come together, and the ease of bungalow living! Set in a sought-after mature neighbourhood, this detached bungalow pairs freshly updated interiors with an expansive lot that opens up endless possibilities for outdoor enjoyment. Newly refinished hardwood floors bring warmth and character to the main level, while fresh paint from top to bottom gives the home a bright, welcoming feel.The finished basement offers a separate entrance to an inlaw suite with two bedrooms and a new kitchen, providing valuable flexibility for a growing household, extended family or parents who appreciate space of their own. Whether you need room for togetherness or a little more independence under one roof, this layout gives you options.Outside, the generous backyard has room for gardening, summer gatherings, play and quiet evenings under the stars. A wonderful opportunity to enjoy a refreshed bungalow, a spacious property and an established neighbourhood, with room for your family's next chapter. The furnace and ac were both replaced in 2022

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

Closing Costs

Mortgage Amount
$551,920
Land Transfer Taxes$10,273
Legal Fees (Est.)
$
Total cash required for closing$149,753

Total Monthly Obligation

$3,576/mo
Mortgage $2,783
Monthly Loss $2,844
Principal$732
Interest$2,051
Property Tax$418
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.1/ 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
$34,764/yr
NOI
$21,769/yr
Net Cash Flow
-$969/mo
Cash Margin
-33.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
23.5/ 100

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

Comparables

Properties near 914 Donovan Crescent

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.