76 Waverley Road, Clarington

$619,000
76 Waverley Road

$619,000

New
9d
Semi-Detached Backsplit 4

76 Waverley Road, Clarington

Total Monthly Obligation $3,156

HausQ Valuation Report
Beds
3
Baths
2
Park
5
Sqft
1100-1500
DOM
9d
Score
23
Yield
5.8%
Cash on Cash
1.2%
Cap Rate
4.8%
5Y IRR
16.5%
10Y IRR
15.4%
Property Type-Semi-Detached
MLS® Number-E14032810
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-37.5 × 150 ft
Listed on site-Oct 14, 2026
Style-Backsplit 4
Building Type-Semi-Detached
Taxes-$3,413 (2025)
Parking-5 - None
Basement-Partially Finished
Heating-Baseboard (Electric)
Brokerage-Strive Realty Ltd.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Bowmanville
Title-Residential Freehold

No agent assigned

Welcome to this charming semi-detached home in a sought-after, family-friendly Bowmanville neighbourhood! Ideally located close to schools, parks, highways, and everyday amenities, this home offers a fantastic combination of comfort, convenience, and versatility. The functional split-level design provides two separate living areas, creating excellent flexibility for growing families, multigenerational living, or buyers looking to explore additional income potential. With the possibility of creating a two-unit dwelling featuring separate entrances and two kitchens, this property presents an exciting opportunity for the savvy investor or homeowner alike (subject to required approvals). Outside, enjoy a large backyard with plenty of room for kids and pets to play, along with an impressive driveway offering parking for up to five vehicles. Set within an established community known for its family-oriented atmosphere, this home offers tremendous potential for those looking to get into a desirable Bowmanville neighbourhood while maximizing both lifestyle and investment value.

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

Closing Costs

Mortgage Amount
$495,200
Land Transfer Taxes$8,855
Legal Fees (Est.)
$
Total cash required for closing$134,155

Total Monthly Obligation

$3,156/mo
Mortgage $2,497
Monthly Loss $2,499
Principal$657
Interest$1,840
Property Tax$284
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%26
Cash-on-Cash
-4.1%3
5-Year IRR
12.4%53
10-Year IRR
12.5%
Returns Index
27.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$35,976/yr
NOI
$24,465/yr
Net Cash Flow
-$458/mo
Cash Margin
-15.3%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
27.9/ 100

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

Comparables

Properties near 76 Waverley Road

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.