33 Neill Avenue, Whitby

$764,900
33 Neill Avenue

$764,900

New
3d
Att/Row/Townhouse2-Storey

33 Neill Avenue, Whitby

Total Monthly Obligation $3,886

Beds
3
Baths
4
Park
1
Sqft
1100-1500
DOM
3d
Score
18
Yield
4.5%
Cash on Cash
-4.8%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.6%
Property Type-Att/Row/Townhouse
MLS® Number-E14101328
Beds-3
Bathrooms-4
Size-1100-1500 sqft
Lot Size-26.05 × 95.43 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,102 (2025)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-90 Days
Neighbourhood-Rolling Acres
Title-Residential Freehold

No agent assigned

Move-In Ready And Loaded With Upgrades! A Beautifully Maintained 3 Bedroom, 4 Bathroom Freehold End-Unit Townhome In Whitby's Desirable Rolling Acres Community. Offering Great Curb Appeal And Gorgeous Hardwood Floors Throughout The Main And Upper Levels. The Inviting Open-Concept Layout Features A Living Room With A Gas Fireplace And A Stunning Custom Eat-In Kitchen Boasting Quartz Countertops, Centre Island, Stainless Steel Appliances And A Gas Range. Enjoy A Walkout To The Fully Fenced Backyard With Interlocking Patio (2024), Perfect For Relaxing Or Entertaining. Upstairs, The Primary Bedroom Offers A Walk-In Closet And 4 Piece Ensuite, Along With 2 Additional Bedrooms And A Second 4 Piece Bathroom. The Legally Finished Basement Provides Additional Living Space With A Recreation Room, 4 Piece Bathroom, Insul-Armor Insulated Subfloor And LifeProof Luxury Vinyl Plank Flooring. Numerous Improvements Include A New Roof (2026), Upgraded Furnace (2025), Refinished Hardwood Floors (2026), Updated Bathroom Vanities, Toilets And Mirrors (2025), And New And Upgraded Light Fixtures (2024). Additional Highlights Include California Shutters And Direct Garage Access. Ideally Located Close To Schools, Parks, Shopping, Restaurants, Everyday Amenities, Steps To Public Transit, Highway 401 And Whitby GO Station. A Fantastic Opportunity In A Desirable Whitby Neighbourhood. Don't Miss It!

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

Closing Costs

Mortgage Amount
$611,920
Land Transfer Taxes$11,773
Legal Fees (Est.)
$
Total cash required for closing$166,253

Total Monthly Obligation

$3,886/mo
Mortgage $3,085
Monthly Loss $3,074
Principal$812
Interest$2,273
Property Tax$425
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.6/ 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
$34,728/yr
NOI
$21,653/yr
Net Cash Flow
-$1,281/mo
Cash Margin
-44.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.587
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.5/ 100

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

Comparables

Properties near 33 Neill Avenue

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.