201 Brock Street South S 221, Whitby

$420,998
201 Brock Street South S 221

$420,998

New
4d
Condo ApartmentApartment

201 Brock Street South S 221, Whitby

Total Monthly Obligation $2,475

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
4d
Score
23
Yield
6.5%
Cash on Cash
-0.2%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Condo Apartment
MLS® Number-E14099598
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$576.92/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ORION REALTY CORPORATION
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Downtown Whitby
Title-Residential Condo & Other

No agent assigned

This is downtown Whitby living at its best! The 1 Bedroom + Flex Suite at Station No. 3 Condos offers a bright, open-concept layout designed for modern living, with 9' smooth ceilings, wide-plank laminate flooring, and a flexible space perfect for a home office or additional storage. Enjoy west-facing exposure and afternoon sun through floor-to-ceiling windows, plus a private walk-out balcony. The spacious bedroom features double closets and a semi-ensuite bath. The modern kitchen impresses with a large island, quartz countertops, soft-close cabinetry, ceramic backsplash, and Delta faucets, complemented by a Smart Home System. Enjoy 1 parking space + 1 locker, state-of-the-art amenities including a gym, yoga studio, party room, and co-work space, plus the flexibility of immediate or flexible closing. Bright. Modern. Connected. Everything you want in downtown Whitby - ready when you are.

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

Closing Costs

Mortgage Amount
$336,798
Land Transfer Taxes$4,895
Legal Fees (Est.)
$
Total cash required for closing$90,595

Total Monthly Obligation

$2,475/mo
Mortgage $1,698
Monthly Loss $2,028
Principal$447
Interest$1,251
Condo Fees$577
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.5%46
10-Year IRR
11.9%
Returns Index
24.0/ 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
$27,504/yr
NOI
$15,431/yr
Net Cash Flow
-$412/mo
Cash Margin
-18.0%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
32.3/ 100

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

Comparables

Properties near 201 Brock Street South S 221

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.