82 Rice Drive, Whitby

$849,988
82 Rice Drive

$849,988

New
9d
Detached2-Storey

82 Rice Drive, Whitby

Total Monthly Obligation $4,314

Beds
5
Baths
3
Park
4
Sqft
1500-2000
DOM
9d
Score
18
Yield
4.8%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-E14030594
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-32.81 × 120.08 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,128 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK FIRST GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-60
Neighbourhood-Pringle Creek
Title-Residential Freehold

No agent assigned

Look No Further! Double Car Garage, No Sidewalk, 4+1 Bedrooms, Move In Ready In Desirable Pringle Creek Community*** This Fabulous Home Offers Open Concept Family Room With Fireplace & W/O To Patio, Living Room With Barn Door, Laminate Floors Through-Out. Family Size Kitchen W/ Stainless Steel Appliances, Backsplash and Centre Island Overlooking Large Dining Area. King Size Primary Bedroom With Double Door Entrance, 3 Pc-Ensuite & Walk In Closet. Finished Basement With Additional Recreation Space, Potential Office Area and 5th Bedroom. Fully Fenced Backyard W/Two Tier Deck. Double Car Garage - Fits 4 Cars On Driveway. Close To Whitby GO, Hwy 401, 407 And 412, Parks, Shopping & Recreation Center.

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

Closing Costs

Mortgage Amount
$679,990
Land Transfer Taxes$13,475
Legal Fees (Est.)
$
Total cash required for closing$184,973

Total Monthly Obligation

$4,314/mo
Mortgage $3,429
Monthly Loss $3,412
Principal$902
Interest$2,526
Property Tax$511
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.2/ 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
$40,872/yr
NOI
$26,157/yr
Net Cash Flow
-$1,249/mo
Cash Margin
-36.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.4/ 100

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

Comparables

Properties near 82 Rice Drive

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.