103 Westfield Drive, Whitby

$749,000
103 Westfield Drive

$749,000

New
8d
Att/Row/Townhouse2-Storey

103 Westfield Drive, Whitby

Total Monthly Obligation $3,884

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
8d
Score
18
Yield
4.9%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Att/Row/Townhouse
MLS® Number-E14084396
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-23 × 92.85 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$5,848 (2025)
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-Rural Whitby
Title-Residential Freehold

No agent assigned

Welcome To This Stunning 3-Bedroom Home, Less Than 2 Years Old, Ideally Located In The Highly Sought-After Williamsburg Community Of Whitby! Featuring A Spacious And Functional Layout Designed For Modern Family Living, This Beautiful Home Offers Generously Sized Rooms, Large Windows And An Abundance Of Natural Light Throughout.Enjoy The Inviting Large Front Porch, Elegant Oak Staircase, And Beautiful Hardwood Flooring Throughout The Main Level. The Bright, Open-Concept Living Spaces Provide The Perfect Setting For Both Everyday Living And Entertaining.Ideally Situated Close To Excellent Schools, Parks, Shopping, Restaurants And Everyday Amenities. Easy Access To Hwy 412 Provides A Convenient Connection To Highways 407 And 401, Making Commuting A Breeze. The first 3 photos are virtually staged. Located In One Of Whitby's Most Desirable Communities, This Move-In Ready Home Offers The Perfect Blend Of Modern Comfort, Space, Convenience And Family-Friendly Living.A Wonderful Opportunity To Own A Nearly New Home In A Prime Whitby Location - Don't Miss It!

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$3,884/mo
Mortgage $3,021
Monthly Loss $3,089
Principal$795
Interest$2,226
Property Tax$487
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.5/ 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
$36,600/yr
NOI
$22,592/yr
Net Cash Flow
-$1,139/mo
Cash Margin
-37.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.8/ 100

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

Comparables

Properties near 103 Westfield 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.