28 Jubilee Court, Whitby

$867,000
28 Jubilee Court

$867,000

New
23d
Detached2-Storey

28 Jubilee Court, Whitby

Total Monthly Obligation $4,404

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
23d
Score
18
Yield
4.9%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-E13845214
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-44.15 × 99.79 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,381 (2025)
Parking-6 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX Jazz INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30 Days/TBA
Neighbourhood-Blue Grass Meadows
Title-Residential Freehold

No agent assigned

This lovely 4-bedroom, 3-bathroom detached home in a sought-after Whitby neighbourhood has lots to offer. You'll love hardwood throughout the main floor, the bright living room with picture window, separate formal dining room, and a welcoming family room with a floor-to-ceiling brick fireplace and walkout to sunroom. The eat-in kitchen offers white shaker cabinetry, quartz countertops, stainless steel appliances, as well as an additional walkout to the sunroom, a laundry and powder room complete the main floor. The primary bedroom includes a 4-piece ensuite and walk-in closet, while the three secondary bedrooms are all ample size. The basement adds usable recreation space, storage and a possible 5th bedroom. Other updates include the furnace and air conditioner, both replaced in May of 2021, as well as the updated vinyl windows. All this, and more, sits on a wonderful pie-shaped lot in a quiet court location.

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

Closing Costs

Mortgage Amount
$693,600
Land Transfer Taxes$13,815
Legal Fees (Est.)
$
Total cash required for closing$188,715

Total Monthly Obligation

$4,404/mo
Mortgage $3,497
Monthly Loss $3,484
Principal$920
Interest$2,577
Property Tax$532
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.4%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
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
$42,240/yr
NOI
$27,135/yr
Net Cash Flow
-$1,236/mo
Cash Margin
-35.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
20.2/ 100

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

Comparables

Properties near 28 Jubilee Court

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.