54 Harvey Johnston Way 107, Whitby

$629,000
54 Harvey Johnston Way 107

$629,000

New
3d
Condo Apartment1 Storey/Apt

54 Harvey Johnston Way 107, Whitby

Total Monthly Obligation $3,460

Beds
2
Baths
2
Park
2
Sqft
800-899
DOM
3d
Score
17
Yield
4.6%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Condo Apartment
MLS® Number-E14097480
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 20, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$3,943 (2025)
Maintenance-$394.11/mo
Locker-Owned
Parking-2 - Surface
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL HERITAGE REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-TBA
Neighbourhood-Brooklin
Title-Residential Condo & Other

No agent assigned

Welcome to the Villas of Brooklin, where small-town charm meets comfortable, convenient living! *** Please Note 2 Parking spots with this unit*** Situated in the heart of beautiful Brooklin, this inviting main floor condominium offers approximately 889 sg.ft. of thoughtfully designed living space, featuring 2 bedrooms, 2bathrooms and impressive9-foot ceilings. The open-concept living and dining area provides a comfortable setting for everyday living and entertaining, with a walkout to a south-facing patio, perfect for enjoying your morning coffee or relaxing outdoors.The spacious kitchen features granite countertops, stainless steel appliances, a breakfast bar and convenient pantry storage. The primary bedroom offers the comfort of a private 3-piece ensuite, while the second bedroom provides flexibility for guests or a home office. Ensuitelaundry, two owned parking spaces and an owned storage locker add to the everyday convenience.Residents can enjoy the building's fitness and recreation facilities, along with the charm of Brooklin's historic downtown. Take a leisurely stroll to local cafés, restaurants, grocery stores, parks, shopping and the Brooklin Community Centre and Library. Convenient access Highways 407 and 412 makes commuting throughout Durham Region and the GTA easy.Whether you're downsizing, purchasing your first home or simply looking for a more relaxed, low-maintenance lifestyle,this welcoming condo offers a wonderful opportunity to enjoyeverything Brooklin has to offer.

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

Closing Costs

Mortgage Amount
$503,200
Land Transfer Taxes$9,055
Legal Fees (Est.)
$
Total cash required for closing$136,355

Total Monthly Obligation

$3,460/mo
Mortgage $2,537
Monthly Loss $2,792
Principal$668
Interest$1,870
Property Tax$329
Condo Fees$394
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.7%17
10-Year IRR
8.1%
Returns Index
9.8/ 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
$14,923/yr
Net Cash Flow
-$1,294/mo
Cash Margin
-53.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
22.9/ 100

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

Comparables

Properties near 54 Harvey Johnston Way 107

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.