25 Lively Way, Whitby

$789,990
25 Lively Way

$789,990

New
2d
Att/Row/Townhouse3-Storey

25 Lively Way, Whitby

Total Monthly Obligation $4,090

HausQ Valuation Report
Beds
4
Baths
4
Park
1
Sqft
2000-2500
DOM
2d
Score
18
Yield
4.9%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Att/Row/Townhouse
MLS® Number-E14103696
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-21.8 × 92.32 ft
Listed on site-Oct 21, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-New
Taxes-$6,345.64 (2026)
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-PIVOT REAL ESTATE GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Rolling Acres
Title-Residential Freehold

No agent assigned

Be the first owner of this beautiful brand-new traditional freehold Corner Unit Townhome built by Acorn Developments. This bright and spacious Nordic Architecture inspired home features 4 good size Bedrooms and 3.5 bathrooms, 2,160 sq. ft, 9' smooth ceiling on Main Floor, Oak stairs, Extended Upper Kitchen Cabinets, and granite countertop and Stainless Steel appliances. Unspoiled Lookout basement ready for your own personal touch and provide additional space for family entertainment or storage. Conveniently located in the heart of Whitby. Public transit at doorsteps. Walking distance to Starbucks, Walmart, Daycare, Parks and playgrounds, groceries, shops, and dining. Easy access to both 401 & 407 for commuters. Luxury features include private Primary Bedroom level with 4-piece Ensuites, private balcony, and His & Her Walk-in closets. New Home, never lived in, Buy directly from the Builder ($0 Development charges, Tarion Warranty). A Must See! Don't miss the opportunity to live in this urban charm Sincerely Acorn Community! Potl fee includes garbage disposal, snow removal & landscaping of the common area.

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

Closing Costs

Mortgage Amount
$631,992
Land Transfer Taxes$12,275
Legal Fees (Est.)
$
Total cash required for closing$171,773

Total Monthly Obligation

$4,090/mo
Mortgage $3,187
Monthly Loss $3,252
Principal$839
Interest$2,348
Property Tax$529
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$39,000/yr
NOI
$24,254/yr
Net Cash Flow
-$1,165/mo
Cash Margin
-35.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo37
Risk Index
21.1/ 100

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

Comparables

Properties near 25 Lively Way

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.