360 Watson Street W 105, Whitby

$749,500
360 Watson Street W 105

$749,500

New
2d
Condo ApartmentApartment

360 Watson Street W 105, Whitby

Total Monthly Obligation $5,219

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1400-1599
DOM
2d
Score
14
Yield
5.4%
Cash on Cash
-12.0%
Cap Rate
2.0%
5Y IRR
6.2%
10Y IRR
7.3%
Property Type-Condo Apartment
MLS® Number-E14101496
Beds-3
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$6,082.96 (2026)
Maintenance-$1,488.36/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX Jazz INC.
Cooling-Central Air, Wall Unit(s)
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Roof-Membrane
Foundation-Concrete
Possession-Flexible
Neighbourhood-Port Whitby
Title-Residential Condo & Other

No agent assigned

Welcome to The Sailwinds at Port Whitby. This quiet waterfront community with easy access to the 401 and 407 offers something for everyone. The Sports complex and Abilities centre are steps away as are many fine shopping and dining options. Located on the lakefront trail, its your home and getaway all in one. The Whitby GO is a 5 minute walk for easy access to the city. The stunning 1586 sqft condo overlooks a stand of fur trees and private sunken garden, to the west the Victoria fields and stunning sunsets. This suite offers unusual privacy reminiscent of a country home. Inside the bright, spacious 3-bedroom, 2-bath home has expansive windows, upgraded kitchen, hardwood floors and an open-concept living/dining area for entertaining and family gatherings. Freshly painted with stunning decor. Unique to condo life these days the amenities are outstanding with two gyms, a large indoor pool with hot tub and sauna and large entertaining area for social gatherings galore. Also included are two parking spaces. Truly a rare find.

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

Closing Costs

Mortgage Amount
$599,600
Land Transfer Taxes$11,465
Legal Fees (Est.)
$
Total cash required for closing$162,865

Total Monthly Obligation

$5,219/mo
Mortgage $3,023
Monthly Loss $4,423
Principal$796
Interest$2,228
Property Tax$507
Condo Fees$1,488
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-16.1%0
5-Year IRR
3.4%7
10-Year IRR
5.9%
Returns Index
4.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$40,716/yr
NOI
$10,301/yr
Net Cash Flow
-$2,165/mo
Cash Margin
-63.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.282
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.3/ 100

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

Comparables

Properties near 360 Watson Street W 105

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.