5 Fawcett Avenue, Whitby
Whitby
$699,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
12
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
Your search for a Move In Ready Freshly Painted 3 Bedroom FREEHOLD Townhome in a desirable area of North Whitby ends here! Enter The Open Concept Main Floor With Direct Entry Into Your 1 Car Attached Garage The Open Concept Living Space Flows Into Kitchen & Eating Area With A Walkout To Your Custom Private Deck For BBQ's And Lounging, With Stairs Leading to Your Fully Fenced Generously Sized Beautiful Backyard. Convenient Powder Room On Main Floor. Upstairs Offers Bright & Generous Size Bedrooms With A Shared 4 Pc Semi Ensuite. Washer & Dryer Located On Lower Level With A Full Untouched Basement Waiting For Your Plans, Complete With Bathroom Rough In and additional storage cabinets and counters. Conveniently Located Close To Shops, Top Rated Schools, Transit, Parks & Recreation Centre. This is the kind of community people wait years to get into. A wonderful opportunity with unmatched value - don't miss your chance to make this exceptional home yours. Homes this well maintained are rarely offered (above average property inspection report available) Furnace (2018), Roof (2021), A/C (2024 still under warranty), Dishwasher (2024), Stairs Broadloom (2021) Backyard Fence (2024 treed for privacy) Freshly painted (2026) and Pot lights on the main floor.
MississaugaInvestor.ca
5 Fawcett Avenue
Att/Row/Townhouse · 3bd/2ba · ~1,300 sqft
$699,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.87%
Monthly Cash Flow
-$2,131/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-16.69%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$3,217 |
| Property Tax | −$623 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$2,131/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$7,479 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,990 |
| Annual NOI | $13,041 |
| Cap Rate | 1.87% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.