119 Yacht Drive, Clarington

$1,399,800
119 Yacht Drive

$1,399,800

New
16d
Detached2 1/2 Storey

119 Yacht Drive, Clarington

Total Monthly Obligation $6,826

HausQ Valuation Report
Beds
7
Baths
5
Park
3
Sqft
3000-3500
DOM
16d
Score
16
Yield
4.1%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-E13874200
Beds-7
Bathrooms-5
Size-3000-3500 sqft
Lot Size-37.11 × 114.83 ft
Listed on site-Oct 7, 2026
Style-2 1/2 Storey
Building Type-Detached
Age-0-5
Taxes-$9,650 (2026)
Parking-5 - Built-In
Basement-Apartment, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60 days TBA
Neighbourhood-Bowmanville
Title-Residential Freehold

No agent assigned

Amazing Palatial Palace Steps Away From The Shores Of Lake Ontario And The Most Talked About Water Front Community In The Gta! Over 200K In Upgrades! His Home Is Totally Upgraded Top To Bottom! Finished Bright Walk Out Basement With A Modern Kitchen/Quartz Counters And Large Breakfast Area With Walk Out To A Deck! Living Room + One Bedroom + 4 Piece Bath! Laundry. This Home Boasts Crown Molding, Wainscotting, Chair Rail, Trim, Built-In Bookcase, Multiple Fireplaces! Enjoy The Huge Great Room With 11 Foot Ceiling,Built-In Entertainment Unit With Electric Fireplace! This Walk Out Is Perfect For The In-Laws Or Family! The Open Concept Floor Plan Utilizes A Lot Of Natural Light! 6 Bathrooms 6 Bedrooms! Two Balconies! Nothing To Do Here But Move In! Steps To The Water Front! Close To Shopping! And 401! Great Family Neighbourhood! Stainless Steel Appliances!

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

Closing Costs

Mortgage Amount
$1,119,840
Land Transfer Taxes$24,471
Legal Fees (Est.)
$
Total cash required for closing$305,931

Total Monthly Obligation

$6,826/mo
Mortgage $5,646
Monthly Loss $5,340
Principal$1,486
Interest$4,161
Property Tax$804
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.7%22
10-Year IRR
8.8%
Returns Index
12.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$57,696/yr
NOI
$37,776/yr
Net Cash Flow
-$2,498/mo
Cash Margin
-52.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
15.4/ 100

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

Comparables

Properties near 119 Yacht 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.