68 Flint Crescent, Whitby

$1,049,000
68 Flint Crescent

$1,049,000

New
2d
Detached2-Storey

68 Flint Crescent, Whitby

Total Monthly Obligation $5,206

Beds
6
Baths
4
Park
4
Sqft
< 700
DOM
2d
Score
15
Yield
3.0%
Cash on Cash
-11.8%
Cap Rate
2.1%
5Y IRR
6.4%
10Y IRR
7.5%
Property Type-Detached
MLS® Number-E14100664
Beds-6
Bathrooms-4
Size-< 700 sqft
Lot Size-49 × 110 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,200 (2026)
Parking-6 - Attached
Basement-Apartment, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-immed
Neighbourhood-Rolling Acres
Title-Residential Freehold

No agent assigned

LEGAL 2-BEDROOM BASEMENT APARTMENT - LAST BASEMENT TENANT PAID $2,300/MONTH! Welcome to 68 Flint Cres in Whitby's sought-after Rolling Acres! Bright and spacious home featuring high ceilings, large windows, hardwood flooring, eat-in kitchen with walk-out to deck, formal dining room, and convenient main-floor laundry with garage access. Spacious primary bedroom with walk-in closet and 4-pc ensuite, plus generously sized secondary bedrooms. Separate entrance to the legal 2-bedroom basement unit with private laundary, offers excellent rental income potential. Close to schools, parks, shopping, public transit, and Hwy 401. THE PROPERTY HAS BEEN VIRTUALLY STAGED

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

Closing Costs

Mortgage Amount
$839,200
Land Transfer Taxes$17,455
Legal Fees (Est.)
$
Total cash required for closing$228,755

Total Monthly Obligation

$5,206/mo
Mortgage $4,231
Monthly Loss $4,093
Principal$1,113
Interest$3,118
Property Tax$600
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.3%0
5-Year IRR
3.7%8
10-Year IRR
5.8%
Returns Index
5.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$31,200/yr
NOI
$16,380/yr
Net Cash Flow
-$2,866/mo
Cash Margin
-110.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.322
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.5/ 100

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

Comparables

Properties near 68 Flint Crescent

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.