360 Watson Street W 611, Whitby

$575,000
360 Watson Street W 611

$575,000

New
8d
Condo ApartmentApartment

360 Watson Street W 611, Whitby

Total Monthly Obligation $3,944

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1000-1199
DOM
8d
Score
17
Yield
6.7%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Condo Apartment
MLS® Number-E14085930
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,463 (2026)
Maintenance-$1,053/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-Port Whitby
Title-Residential Condo & Other

No agent assigned

Welcome to this Beautiful Renovated Sun Lit Two bedroom, 2 Washroom luxury Condo in the Desirable Port Whitby Waterfront Community! Gorgeous Views of Park and the Courtyard! This Suite is Sunlit throughout, Spotless and tastefully Upgraded! Features Spacious kitchen with Quartz Counters, Custom Cabinetry, and Pot lights. Renovated Spa Like 4 Piece Ensuite with Large Glass Shower and Built-in Cabinetry! Renovated 4pc Main Bath! Crown Moulding! Convenient Ensuite Laundry! New Heating and A/C units 2025! Enjoy lakeside/Coastal charm perfect for those seeking a Relaxed lifestyle! The building is known for its Exceptional amenities! Enjoy the Heated Indoor Pool, Hot Tub,Sauna, Fitness Centre, Ample Visitor parking and much much more! Maintenance fees include all utilities Heat, Hydro, Water, internet, and even Cable TV! Plus, this unit includes TWO Conveniently Located Underground Parking Spaces and a locker for extra storage. Located steps to the Whitby GO Station, Scenic lakefront trails, Marina, Abilities Centre, Sports Complex, Parks, Go, 401 and Shopping! With flexible closing available, all that's left is to settle into worry-free Lakeside living!

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

Closing Costs

Mortgage Amount
$460,000
Land Transfer Taxes$7,975
Legal Fees (Est.)
$
Total cash required for closing$124,475

Total Monthly Obligation

$3,944/mo
Mortgage $2,319
Monthly Loss $3,334
Principal$610
Interest$1,709
Property Tax$372
Condo Fees$1,053
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.8%22
10-Year IRR
9.2%
Returns Index
12.2/ 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
$38,292/yr
NOI
$14,964/yr
Net Cash Flow
-$1,072/mo
Cash Margin
-33.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.9/ 100

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

Comparables

Properties near 360 Watson Street W 611

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.