78 Beachgrove Crescent, Whitby

$949,900
78 Beachgrove Crescent

$949,900

New
9d
Detached2-Storey

78 Beachgrove Crescent, Whitby

Total Monthly Obligation $4,778

HausQ Valuation Report
Beds
4
Baths
3
Park
3
Sqft
1500-2000
DOM
9d
Score
16
Yield
4.1%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-E14030302
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-34.45 × 110.33 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,857.16 (2026)
Parking-5 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-Royal LePage Frank Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-November/TBA
Neighbourhood-Taunton North
Title-Residential Freehold

No agent assigned

Stunning 3+1 Bedroom, 3 Bathroom home on a private ravine lot in sought after North Whitby! Fully renovated main floor with open-concept kitchen. Living and Dining with gas fire place, Family room with vaulted ceiling over looking the backyard. Primary bedroom features a newly updated ensuite, laundry conveniently relocated to the upper level, 2 other spacious bedrooms and a 4pc bathroom. Partially finished basement offers a 4th bedroom with dressing room, the rec area is currently used as a home gym. there is 3pc rough-in (but used as an office), Cold room, & lots of storage! Roof, Windows, Furnace & A/C all have been replaced. Double car garage equipped with EV charging outlet and has access from the home, plus a widened driveway fitting 3 cars. Enjoy the private backyard oasis with Hot Tub, and gas BBQ hookup, backing onto peaceful ravine views. Walking distance to Willows Walk P.S(5 min) and 10-12 mins to Sinclair High School Don't miss out on this one!!!

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

Closing Costs

Mortgage Amount
$759,920
Land Transfer Taxes$15,473
Legal Fees (Est.)
$
Total cash required for closing$206,953

Total Monthly Obligation

$4,778/mo
Mortgage $3,832
Monthly Loss $3,770
Principal$1,008
Interest$2,823
Property Tax$571
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$39,216/yr
NOI
$23,937/yr
Net Cash Flow
-$1,837/mo
Cash Margin
-56.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.3/ 100

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

Comparables

Properties near 78 Beachgrove Crescent

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.