30 Castle Green Drive, Whitby

$850,000
30 Castle Green Drive

$850,000

New
8d
Link2-Storey

30 Castle Green Drive, Whitby

Total Monthly Obligation $4,306

HausQ Valuation Report
Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
8d
Score
17
Yield
4.5%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Link
MLS® Number-E14081912
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-29.56 × 111.25 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Link
Taxes-$6,027.66 (2026)
Parking-5 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 INNOVATIVE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30/60/90
Neighbourhood-Rolling Acres
Title-Residential Freehold

No agent assigned

Experience elevated living in this masterfully designed family residence. The main floor features a fluid, open-concept layout defined by durable laminate flooring, a seamless flow into the eat-in kitchen, and a convenient garden door walkout to the yard. At the home's core lies the sunken family room-a breathtaking space anchored by a warm gas fireplace, dramatic transom windows, and dual skylights that flood the room with natural light. Thoughtfully engineered for modern life, the home includes main floor laundry and direct interior garage access. With the added convenience of no sidewalk and a vast, unfinished basement offering a blank canvas for your vision, this home is as functional as it is beautiful. Perfectly positioned near premium parks, top-tier schools, and local shopping, this is an opportunity to own in one of Whitby's most desirable pockets.

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

Closing Costs

Mortgage Amount
$680,000
Land Transfer Taxes$13,475
Legal Fees (Est.)
$
Total cash required for closing$184,975

Total Monthly Obligation

$4,306/mo
Mortgage $3,429
Monthly Loss $3,404
Principal$902
Interest$2,526
Property Tax$502
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$38,100/yr
NOI
$23,762/yr
Net Cash Flow
-$1,448/mo
Cash Margin
-45.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.9/ 100

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

Comparables

Properties near 30 Castle Green 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.