82 Beachgrove Crescent, Whitby

$950,000
82 Beachgrove Crescent

$950,000

New
8d
Detached2-Storey

82 Beachgrove Crescent, Whitby

Total Monthly Obligation $4,805

HausQ Valuation Report
Beds
5
Baths
4
Park
2
Sqft
2000-2500
DOM
8d
Score
18
Yield
5.0%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.7%
Property Type-Detached
MLS® Number-E14084518
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-34 × 112 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,175.13 (2025)
Parking-4 - Built-In
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric, Family Room
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Taunton North
Title-Residential Freehold

No agent assigned

**NEW PRICE! A Welcoming North Whitby Home with Space for Everyone!**Backing onto a peaceful, private setting on a quiet, family-friendly crescent, this move-in-ready North Whitby home offers the perfect blend of space, comfort and convenience. Featuring **4 bedrooms plus a versatile bonus room** ideal for a nursery, home office, dressing room or guest space, along with 4 bathrooms and a finished basement, there's plenty of room for a growing family or multigenerational living. Freshly painted and thoughtfully maintained, this home offers peace of mind with important updates already completed, including windows (2018), furnace and air conditioning (2023), and new stainless steel appliances. Enjoy the added privacy of the backyard and the convenience of being close to Willows Walk Public School, Sinclair Secondary School, parks, shopping, transit and everyday amenities, with Taunton and Anderson just minutes away.**Space to grow, modern comforts and a peaceful setting... all in an established North Whitby neighbourhood. Don't miss this opportunity to make it your own!**Book your showing today!**

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

Closing Costs

Mortgage Amount
$760,000
Land Transfer Taxes$15,475
Legal Fees (Est.)
$
Total cash required for closing$206,975

Total Monthly Obligation

$4,805/mo
Mortgage $3,832
Monthly Loss $3,797
Principal$1,008
Interest$2,824
Property Tax$598
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.8%34
10-Year IRR
10.4%
Returns Index
18.2/ 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
$47,292/yr
NOI
$30,888/yr
Net Cash Flow
-$1,258/mo
Cash Margin
-31.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.4/ 100

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

Comparables

Properties near 82 Beachgrove Crescent

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.