92 Petra Way 2, Whitby

$485,000
92 Petra Way 2

$485,000

New
8d
Condo ApartmentApartment

92 Petra Way 2, Whitby

Total Monthly Obligation $2,830

Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
8d
Score
23
Yield
6.7%
Cash on Cash
0.6%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
15.0%
Property Type-Condo Apartment
MLS® Number-E14080998
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,971 (2025)
Maintenance-$425.91/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK MAXX & AFI GROUP REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Aluminum Siding, Brick
Possession-1-29 days
Neighbourhood-Pringle Creek
Title-Residential Condo & Other

No agent assigned

Spacious 2-Bedroom Condo Offering 960 Sq Ft Of Living Space Plus A Private Balcony. Functional Open-Concept Layout With A Kitchen Breakfast Bar Overlooking The Dining And Living Areas, With Walk-Out To The Balcony. Generously Sized Primary Bedroom With Walk-In Closet And Plenty Of Room For A King-Size Bed. Bright Second Bedroom Features A Walk-In Closet And Large Bay Window. A Smart Option For First-Time Buyers, Those Looking To Downsize, Or Investors Seeking A Spacious Condo In A Convenient Location.

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

Closing Costs

Mortgage Amount
$388,000
Land Transfer Taxes$6,175
Legal Fees (Est.)
$
Total cash required for closing$104,675

Total Monthly Obligation

$2,830/mo
Mortgage $1,956
Monthly Loss $2,315
Principal$515
Interest$1,442
Property Tax$248
Condo Fees$426
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.5%3
5-Year IRR
12.2%52
10-Year IRR
12.4%
Returns Index
26.8/ 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
$32,508/yr
NOI
$18,775/yr
Net Cash Flow
-$392/mo
Cash Margin
-14.5%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo57
Risk Index
29.9/ 100

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

Comparables

Properties near 92 Petra Way 2

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.