52 Harvey Johnston Way 101, Whitby

$599,000
52 Harvey Johnston Way 101

$599,000

New
8d
Condo ApartmentApartment

52 Harvey Johnston Way 101, Whitby

Total Monthly Obligation $3,327

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
8d
Score
17
Yield
4.8%
Cash on Cash
-6.7%
Cap Rate
3.2%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Condo Apartment
MLS® Number-E14081774
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$3,856 (2026)
Maintenance-$389.68/mo
Locker-None
Parking-1 - Surface
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SECURITY REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30/60/90
Neighbourhood-Brooklin
Title-Residential Condo & Other

No agent assigned

Welcome Home! This Rarely offered Beautiful Sun-Filled Corner Suite Has It All! Updated Kitchen With Granite Counters, Custom Backsplash, Breakfast Bar & Walk In Pantry. Spacious Great Room With Walk Out To West Exposure Private Terrace. Classic Crown Moulding Throughout. Granite Counter In 4Pc Washroom. Ensuite Laundry. Large Walk In Closet In Master. Lots Of Closet/Storage Space! New Laminate floors. Walk To Everything In Downtown Brooklin! Steps To Grocery. Easy Building entry at the back right beside the unit. Freshly Painted.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,327/mo
Mortgage $2,416
Monthly Loss $2,691
Principal$636
Interest$1,780
Property Tax$321
Condo Fees$390
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.2%19
10-Year IRR
8.5%
Returns Index
10.9/ 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
$28,884/yr
NOI
$15,063/yr
Net Cash Flow
-$1,161/mo
Cash Margin
-48.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
23.8/ 100

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

Comparables

Properties near 52 Harvey Johnston Way 101

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.