0-4 Bradley Drive, Whitby

$350,000
0-4 Bradley Drive

$350,000

New
18d
Vacant Land

0-4 Bradley Drive, Whitby

Total Monthly Obligation $1,787

Beds
0
Baths
0
Park
0
DOM
18d
Score
27
Yield
6.2%
Cash on Cash
4.5%
Cap Rate
5.6%
5Y IRR
19.2%
10Y IRR
17.6%
Property Type-Vacant Land
MLS® Number-E13865648
Beds-0
Lot Size-40 × 114.82 ft
Listed on site-Oct 5, 2026
Building Type-Vacant Land
Brokerage-Royal LePage Frank Real Estate
Laundry-No
Fireplace-No
Pool-None
Facing-West
Possession-TBA
Neighbourhood-Pringle Creek
Title-Residential Freehold

No agent assigned

Exceptional opportunity to acquire a serviced lot ready to submit for your building permit. This in a well-established and highly desirable Whitby neighbourhood. Situated at the rear of the Whitby Curling Club and fronting onto Bradley Drive, these parcels are zoned R2-9,permitting the development of five high-quality detached homes. Each lot measures approximately12.19m x 35m (40 ft x 115 ft), offering ideal proportions for modern family homes with functional layouts, garages, and outdoor living space. With increasing demand for low-density housing in Durham Region and limited infill opportunities of this scale, this site presents a rare chance for builders and investors to deliver a cohesive, upscale residential product in a mature community walking distance to some of Whitby's finest restaurants.

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

Closing Costs

Mortgage Amount
$280,000
Land Transfer Taxes$3,725
Legal Fees (Est.)
$
Total cash required for closing$75,225

Total Monthly Obligation

$1,787/mo
Mortgage $1,412
Monthly Loss $1,415
Principal$372
Interest$1,040
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.7%4
5-Year IRR
13.5%61
10-Year IRR
13.4%
Returns Index
32.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$21,600/yr
NOI
$14,940/yr
Net Cash Flow
-$167/mo
Cash Margin
-9.3%1
Cash Flow Index
0.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8819
LTV Ratio
80.0%18
Vacancy Buffer
5.3 mo87
Risk Index
41.2/ 100

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

Comparables

Properties near 0-4 Bradley 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.