57 Sutcliffe Drive, Whitby

$789,999
57 Sutcliffe Drive

$789,999

New
16d
Att/Row/Townhouse2-Storey

57 Sutcliffe Drive, Whitby

Total Monthly Obligation $4,000

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
16d
Score
17
Yield
4.2%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Att/Row/Townhouse
MLS® Number-E13872580
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-19.69 × 91.86 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$5,264.06 (2025)
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BRAD J. LAMB REALTY 2016 INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-T.B.A
Neighbourhood-Rolling Acres
Title-Residential Freehold

No agent assigned

Welcome to this beautifully appointed, 3 bedroom, 2.5 bathroom freehold townhouse, where timeless style meets effortless living. With upgraded finishes and a thoughtful, space-maximizing design, every detail has been carefully considered to create a home that seamlessly blends style, comfort, and functionality. Bright, inviting principal rooms are ideal for everyday living and entertaining, while the well-appointed bedrooms offer comfortable private retreats. Space, flexibility and convenience ... all in one! The finished basement gives you endless possibilities, whether you envision a stylish home office, private gym, media room, or the ultimate hangout space. Plus, a handy crawl space provides valuable storage for seasonal items, keeping your living areas clutter-free. The single car, built-in garage grants direct access to the house adding everyday convenience, while the driveway accommodates two additional vehicles - making parking a breeze! Enjoy your private backyard, perfect for outdoor dining, summer entertaining or relaxing in your own space. Nestled in a quiet neighbourhood, this home offers convenient access to grocery stores, shopping, restaurants and everyday amenities, with an abundance of nearby parks and scenic trails to explore. A sophisticated blend of style, space, privacy and convenience, this exceptional townhouse is ready to welcome you home

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

Closing Costs

Mortgage Amount
$631,999
Land Transfer Taxes$12,275
Legal Fees (Est.)
$
Total cash required for closing$171,775

Total Monthly Obligation

$4,000/mo
Mortgage $3,187
Monthly Loss $3,162
Principal$839
Interest$2,348
Property Tax$439
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
11.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$33,192/yr
NOI
$20,109/yr
Net Cash Flow
-$1,511/mo
Cash Margin
-54.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.7/ 100

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

Comparables

Properties near 57 Sutcliffe 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.