25 Lake Trail Way, Whitby

$839,900
25 Lake Trail Way

$839,900

New
17d
Att/Row/Townhouse3-Storey

25 Lake Trail Way, Whitby

Total Monthly Obligation $4,413

Beds
3
Baths
4
Park
1
Sqft
2000-2500
DOM
17d
Score
17
Yield
4.5%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Att/Row/Townhouse
MLS® Number-E13869428
Beds-3
Bathrooms-4
Size-2000-2500 sqft
Lot Size-23.54 × 90 ft
Listed on site-Oct 6, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$7,797.25 (2026)
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-REVEL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-Brooklin
Title-Residential Freehold

No agent assigned

Luxury end-unit townhome with over 2300sft of living space in the thriving village of Brooklin, North Whitby. Bright, open concept, modern multi-level unit with 3 balconies and a walk-out to the yard and meadow on the ground floor. Great room with a fireplace, breakfast/dining area, nook for an office space or playroom, lower level living/recreation room with a walk-out to the patio/yard/meadow, large kitchen with sleek finishes, hardwood floors - too many features to list! A perfect spot to relax, breathe, and unwind overlooking the meadow. Close to parks, walking trails, schools, transit, 407 highway and 10 minutes to Ontario Tech University and Durham College and more!

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

Closing Costs

Mortgage Amount
$671,920
Land Transfer Taxes$13,273
Legal Fees (Est.)
$
Total cash required for closing$182,753

Total Monthly Obligation

$4,413/mo
Mortgage $3,388
Monthly Loss $3,521
Principal$892
Interest$2,496
Property Tax$650
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.1/ 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
$37,500/yr
NOI
$21,453/yr
Net Cash Flow
-$1,600/mo
Cash Margin
-51.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.3/ 100

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

Comparables

Properties near 25 Lake Trail 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.