10 Bassett Boulevard E 174, Whitby

$615,000
10 Bassett Boulevard E 174

$615,000

New
9d
Condo Townhouse2-Storey

10 Bassett Boulevard E 174, Whitby

Total Monthly Obligation $3,474

Bed+Den
4+1
Baths
3
Park
1
Sqft
1200-1399
DOM
9d
Score
16
Yield
4.2%
Cash on Cash
-10.0%
Cap Rate
2.4%
5Y IRR
7.7%
10Y IRR
8.5%
Property Type-Condo Townhouse
MLS® Number-E14031366
Bed+Den-4+1
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,829.5 (2026)
Maintenance-$474/mo
Locker-Ensuite
Parking-2 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-Strive Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-Pringle Creek
Title-Residential Condo & Other

No agent assigned

Welcome to Bradley Estates! This beautifully refreshed 3+1 bedroom, 3-bathroom condo townhouse offers turn-key, stress free living in a desirable Whitby community. Featuring new paint throughout and new carpeting on the stairs and in the basement, this home is fresh, bright, and ready to enjoy. The spacious and functional layout offers generous principal rooms, a well-appointed kitchen, and comfortable bedrooms. The finished basement provides versatile additional living space, perfect for a fourth bedroom, home office, gym, or recreation room. Conveniently located close to schools, parks, shopping, restaurants, transit, and major highways. A fantastic opportunity to own a move-in-ready home in Bradley Estates!

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

Closing Costs

Mortgage Amount
$492,000
Land Transfer Taxes$8,775
Legal Fees (Est.)
$
Total cash required for closing$133,275

Total Monthly Obligation

$3,474/mo
Mortgage $2,481
Monthly Loss $2,821
Principal$653
Interest$1,828
Property Tax$319
Condo Fees$474
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.0%0
5-Year IRR
4.8%10
10-Year IRR
6.7%
Returns Index
6.5/ 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
$25,800/yr
NOI
$11,303/yr
Net Cash Flow
-$1,539/mo
Cash Margin
-71.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
22.4/ 100

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

Comparables

Properties near 10 Bassett Boulevard E 174

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.