411 Rosedale Drive, Whitby

$759,900
411 Rosedale Drive

$759,900

New
4d
Semi-Detached 2-Storey

411 Rosedale Drive, Whitby

Total Monthly Obligation $3,808

Beds
6
Baths
4
Park
4
Sqft
1500-2000
DOM
4d
Score
19
Yield
4.8%
Cash on Cash
-3.4%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Semi-Detached
MLS® Number-E14095634
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-37.5 × 106 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$4,409.46 (2026)
Parking-4 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-P2 REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Inground
Facing-East
Exterior-Aluminum Siding
Roof-Shingles
Foundation-Brick
Sewer-Sewer
Possession-Flexible
Neighbourhood-Downtown Whitby
Title-Residential Freehold

No agent assigned

Welcome to this stunning, move-in-ready 4+2 bedroom, 4-bathroom semi-detached gem in the highly sought-after Whitby Meadows community! Beautifully upgraded throughout, this exceptional two-storey home offers the perfect blend of modern luxury, comfort, and convenience. Step inside to discover soaring main-floor ceilings, stylish laminate flooring throughout, and bright, inviting living spaces designed for both everyday living and effortless entertaining. The beautifully upgraded chef-inspired kitchen is a true showstopper, featuring elegant quartz countertops, a contemporary backsplash, and sleek SS appliances. Enjoy the rare luxury of backing onto the picturesque Rosedale Park Greenbelt, offering a peaceful natural backdrop and a wonderful sense of tranquility. Step outside and enjoy your very own heated swimming pool, perfect for summer relaxation and unforgettable gatherings with family and friends! Major recent upgrades include new windows throughout, a new roof, and a new energy-efficient heat pump heating and air conditioning system, providing added comfort and peace of mind. The newly finished basement, complete with a separate entrance, its own modern kitchen, private laundry, and laminate flooring, offers incredible flexibility for extended family, multigenerational living, or potential additional income. Ideally situated just minutes from Highway 412, parks, schools, shopping, and everyday amenities, this remarkable home truly has it all! A rare opportunity to own a beautifully upgraded home with exceptional features in one of Whitby's most desirable communities. Move in, relax, and enjoy the lifestyle you've been dreaming of!

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

Closing Costs

Mortgage Amount
$607,920
Land Transfer Taxes$11,673
Legal Fees (Est.)
$
Total cash required for closing$165,153

Total Monthly Obligation

$3,808/mo
Mortgage $3,065
Monthly Loss $3,001
Principal$807
Interest$2,259
Property Tax$367
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.3%31
10-Year IRR
10.1%
Returns Index
16.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$36,300/yr
NOI
$23,761/yr
Net Cash Flow
-$1,085/mo
Cash Margin
-35.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.4/ 100

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

Comparables

Properties near 411 Rosedale 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.