35 Kimberly Drive, Whitby

$944,900
35 Kimberly Drive

$944,900

New
3d
DetachedBungalow

35 Kimberly Drive, Whitby

Total Monthly Obligation $4,793

Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
3d
Score
17
Yield
4.3%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-E14097676
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-50 × 114.79 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Detached
Taxes-$7,274 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-HERITAGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Brooklin
Title-Residential Freehold

No agent assigned

Beautiful Fernbrook built bungalow on a wide tree-lined street with no sidewalk to shovel! Great for families or empty nesters alike. 9' ceilings & hardwood floors. 3+1 bedrooms; 3 baths. Cathedral ceilings in both kitchen and primary bdrm. Premium 50' x 114' lot. Over 2600 Sq.Ft. of finished living space. Professionally landscaped front and back with an inground sprinkler system. Main floor laundry and interior access to garage. Professionally finished basement with a large Recreation room including wet bar. Small area for a "cozy reading retreat". To top it off there's a 4th bedroom and 4pc bath and still plenty of storage space left over. Walk to schools, library & community centre plus downtown Brooklin with shops and restaurants. Park at top of street with new playground equipment. Home to brand new Fieldgate Sports Complex. Access to Transit, GO bus, Hwy 407& free 412 & 418 to 401. Be part of growing community but a village at heart.

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

Closing Costs

Mortgage Amount
$755,920
Land Transfer Taxes$15,373
Legal Fees (Est.)
$
Total cash required for closing$205,853

Total Monthly Obligation

$4,793/mo
Mortgage $3,811
Monthly Loss $3,790
Principal$1,003
Interest$2,808
Property Tax$606
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.4%20
10-Year IRR
8.6%
Returns Index
11.4/ 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
$40,296/yr
NOI
$24,492/yr
Net Cash Flow
-$1,770/mo
Cash Margin
-52.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.3/ 100

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

Comparables

Properties near 35 Kimberly 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.