154 Wilmot Trail, Clarington

$309,000
154 Wilmot Trail

$309,000

New
21d
DetachedBungalow

154 Wilmot Trail, Clarington

Total Monthly Obligation $1,730

HausQ Valuation Report
Beds
2
Baths
1
Park
2
Sqft
700-1100
DOM
21d
Score
58
Yield
9.2%
Cash on Cash
16.2%
Cap Rate
8.1%
5Y IRR
28.8%
10Y IRR
25.8%
Property Type-Detached
MLS® Number-E13854036
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-50 × 100 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Taxes-$1,297.75 (2025)
Parking-2 - None
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-RE/MAX ROUGE RIVER REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-30/60/tba
Neighbourhood-Newcastle
Title-Residential Freehold

No agent assigned

Welcome to resort-style living at Wilmot Creek, a sought-after adult lifestyle community along the shores of Lake Ontario! This beautifully maintained bungalow offers bright, open-concept living enhanced by pot lights, laminate flooring and elegant crown moulding throughout. The renovated modern kitchen flows seamlessly into the living space, creating a warm and inviting setting for everyday living and entertaining. Enjoy an updated bathroom and a walkout to a beautiful deck-perfect for morning coffee, entertaining or simply relaxing outdoors. Two-car parking adds extra convenience. Enjoy an exceptional lifestyle with a private 9-hole golf course, indoor & outdoor pools, tennis & pickleball courts, fitness and recreation facilities, walking trails, social activities and more. A wonderful opportunity to enjoy comfortable bungalow living and the Wilmot Creek lifestyle by Lake Ontario!

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

Closing Costs

Mortgage Amount
$247,200
Land Transfer Taxes$3,110
Legal Fees (Est.)
$
Total cash required for closing$66,410

Total Monthly Obligation

$1,730/mo
Mortgage $1,246
Monthly Loss $1,402
Principal$328
Interest$918
Property Tax$108
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.4%56
Cash-on-Cash
7.4%35
5-Year IRR
21.8%95
10-Year IRR
20.3%
Returns Index
62.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
58/ 100
Fair•Hold / Negotiate

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$28,560/yr
NOI
$19,906/yr
Net Cash Flow
$412/mo
Cash Margin
17.3%61
Cash Flow Index
61.4/ 100
Risk Profile
Weight: 20%
DSCR
1.3358
LTV Ratio
80.0%18
Vacancy Buffer
5.4 mo87
Risk Index
54.5/ 100

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

Comparables

Properties near 154 Wilmot Trail

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.