35 bridgeland Drive, Whitby

$1,194,990
35 bridgeland Drive

$1,194,990

Price Change
27d
Detached2-Storey

35 bridgeland Drive, Whitby

Total Monthly Obligation $5,195

HausQ Valuation Report
Beds
5
Baths
4
Park
2
Sqft
2500-3000
DOM
27d
Score
17
Yield
3.5%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-E13837548
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-40 × 98.5 ft
Listed on site-Sep 26, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Built-In
Basement-Separate Entrance, Full
Heating-Forced Air (Gas)
Brokerage-GULF LAKE REALTY LTD.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-1 year
Neighbourhood-Rural Whitby
Title-Residential Freehold

No agent assigned

HST REBATE ELIGIBLE!!! THIS IN AN INVENTORY QUICK CLOSING LOT! Brand new preconstruction detached home by great gulf, in desirable Whitby Meadows (North of Taunton). 2 Storey, 2,835 SF of spacious luxury living, 4 Bedrooms + Loft, 3.5 baths, 4 car parking. Huge open concept great room with gorgeous hardwood flooring. Modern kitchen w/Quartz countertops, large island with breakfast bar! 2 extra large walk-in closets in Primary Bedroom and ensuite bath. Nears schools, shopping, community centre, Taunton & Desnewman near to go stations and highway access on a private lot with no rear neighbors! Blue Jay Model. Seperate enterance and full size egress window in basement = rental potential, 9ft ceiling, door to garage, quartz countertop, all oak floors, oak stairs with rod iron pickets, EV rough-in charger in garage, 200 amp electrical panel, HRV, Tankless hot water heater, ENERGY STAR HOME!

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

Closing Costs

Mortgage Amount
$955,992
Land Transfer Taxes$20,375
Legal Fees (Est.)
$
Total cash required for closing$260,873

Total Monthly Obligation

$5,195/mo
Mortgage $4,820
Monthly Loss $3,927
Principal$1,268
Interest$3,552
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
13.0/ 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
$42,264/yr
NOI
$33,538/yr
Net Cash Flow
-$2,025/mo
Cash Margin
-57.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.8/ 100

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

Comparables

Properties near 35 bridgeland 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.