5 Draper Court, Whitby

$1,599,000
5 Draper Court

$1,599,000

New
23d
Detached2-Storey

5 Draper Court, Whitby

Total Monthly Obligation $7,567

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
23d
Score
14
Yield
2.8%
Cash on Cash
-11.6%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.6%
Property Type-Detached
MLS® Number-E13845584
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-59.08 × 120.11 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,903.24 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Lynde Creek
Title-Residential Freehold

No agent assigned

Straight out of a magazine, this home was built for families who love to gather. Tastefully updated over the years with functionality and style in mind.Picture this. You step through the front door and the house is buzzing. The kitchen is the heart of it all. New custom cabinets with loads of storage, a Wolf range and oven plus a second wall oven, and a 48 inch panelled JennAir fridge make cooking a pleasure, all while your guests gather round the island for chats. Soon everyone moves to the formal dining room for a big family dinner, every seat full, candles lit and the stories flowing.After dinner, retire to the sitting room by the cozy fireplace, or pile in for movie nights in the large living room.Upstairs, four generous bedrooms give everyone room to grow. The primary retreat offers custom built in wardrobes and a 4 piece ensuite with soaker tub, separate glass shower, and a well designed vanity and dressing area.The finished basement is ready for your needs. Think guest space, a home office, a games room or a workout room. There's even a fantastic workshop for the handy person in the home.Now imagine summer. Step outside to a beautifully landscaped, low maintenance yard made for memories. Host parties on the stone patio while the kids spend hours in the heated saltwater inground pool. The cabana makes changing and storing pool toys easy.And the best part? A covered outdoor living room with hot tub and lounge area, complete with fans, lights and retractable screens. Bug free evenings, rain or shine. Picture cozy fall nights soaking with the people you love.Set on a quiet cul de sac in the heart of sought after Lynde Creek, where kids learn to ride their bikes and play until the streetlights come on. Family walks start steps away on the D'Hillier Park trails, with Lynde Shores Conservation Area minutes down the road. Errands are quick, and with the GO and major highways close by, the commute is simple. This is where your family's best memories are made.

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

Closing Costs

Mortgage Amount
$1,279,200
Land Transfer Taxes$28,455
Legal Fees (Est.)
$
Total cash required for closing$349,755

Total Monthly Obligation

$7,567/mo
Mortgage $6,450
Monthly Loss $5,870
Principal$1,697
Interest$4,753
Property Tax$742
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.6%0
5-Year IRR
4.2%9
10-Year IRR
6.1%
Returns Index
5.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$45,240/yr
NOI
$27,313/yr
Net Cash Flow
-$4,174/mo
Cash Margin
-110.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
13.7/ 100

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

Comparables

Properties near 5 Draper 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.