24 Bellhouse Place, Whitby

$1,495,000
24 Bellhouse Place

$1,495,000

New
22d
Detached2-Storey

24 Bellhouse Place, Whitby

Total Monthly Obligation $7,306

HausQ Valuation Report
Beds
5
Baths
6
Park
4
Sqft
3500-5000
DOM
22d
Score
15
Yield
3.9%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-E13858338
Beds-5
Bathrooms-6
Size-3500-5000 sqft
Lot Size-55.77 × 90.22 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$10,811.07 (2026)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PERCY FULTON LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Brooklin
Title-Residential Freehold

No agent assigned

Welcome to 24 Bellhouse Pl this 5 Bedrooms Executive home offers Approx 4500 Sq Ft of Finished Living Space. (Includes Finished Basement) Located in highly desirable Brooklin neighborhood. Main Floor offers big foyer, 9Ft ceilings, Hardwood, Main floor laundry, Access to house from Garage, Combined Living/Dining Room, Family Room and oversize kitchen w/o to Back Yard, Hardwood Stair case to 2nd Floor, which offers Five Bedrooms with 5 Full Baths in each Bedrooms (Very Exceptional Feature). Quartz Counters In All Upper Floor Bathrooms. 5pc in Primary Bedroom, Room Fully Renovated in 2021. Finished Basement Offers 9FT Ceiling, Rec Room, and Kids Nook/Play Area, R/I Washroom, Mins Away To Schools, Parks, Shopping, Hwy 412/407 And Public Transit. Definitely A Must See Home.

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

Closing Costs

Mortgage Amount
$1,196,000
Land Transfer Taxes$26,375
Legal Fees (Est.)
$
Total cash required for closing$326,875

Total Monthly Obligation

$7,306/mo
Mortgage $6,030
Monthly Loss $5,719
Principal$1,587
Interest$4,444
Property Tax$901
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.1%1
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$57,600/yr
NOI
$36,529/yr
Net Cash Flow
-$2,986/mo
Cash Margin
-62.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
14.6/ 100

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

Comparables

Properties near 24 Bellhouse Place

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.