53 Emmas Way, Whitby

$779,900
53 Emmas Way

$779,900

New
22d
Att/Row/Townhouse3-Storey

53 Emmas Way, Whitby

Total Monthly Obligation $4,016

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
22d
Score
18
Yield
4.7%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Att/Row/Townhouse
MLS® Number-E13851660
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-17.32 × 71.29 ft
Listed on site-Oct 1, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$5,944.71 (2026)
Parking-2 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-TANYA TIERNEY TEAM REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Taunton North
Title-Residential Freehold

No agent assigned

Only 2 Years New! Stunning 3 bedroom, 3 bathroom Esquire Homes Magnolia model offering nearly 1,700 sq. ft. of beautifully finished living space and over $47,000 in builder upgrades! Premium lot backing onto green space, 9' ceilings, custom-fitted zebra blinds and laminate flooring throughout. Spacious foyer leads to a versatile recreation room with direct garage access, ideal for a home office or additional living space. Upgraded staircase with elegant wrought-iron spindles. Chef-inspired kitchen features stainless steel appliances, quartz countertops and centre island, overlooking the bright, open-concept living and dining area with oversized windows and serene green space views. Primary bedroom boasts a walk-in closet, 3-piece ensuite and private balcony. Two additional generously sized bedrooms feature large windows and built-in closets. Enjoy an exceptional Whitby location within walking distance to Taunton Gardens, Promenade Park and scenic trails. Minutes to Hwy 401/407/412, Whitby GO, schools, shopping, McKinney Park and the community centre. Modern comfort, premium upgrades and nature at your doorstep!

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

Closing Costs

Mortgage Amount
$623,920
Land Transfer Taxes$12,073
Legal Fees (Est.)
$
Total cash required for closing$169,553

Total Monthly Obligation

$4,016/mo
Mortgage $3,146
Monthly Loss $3,188
Principal$828
Interest$2,318
Property Tax$495
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
$36,396/yr
NOI
$22,312/yr
Net Cash Flow
-$1,287/mo
Cash Margin
-42.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.0/ 100

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

Comparables

Properties near 53 Emmas Way

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.