9640 Dagmar Road, Whitby
Whitby
$1,750,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by DAN PLOWMAN TEAM REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,900/mo
Estimated from market price-to-rent ratios
Remarks
Discover An Extraordinary Opportunity To Own A Private 10-Acre Estate In The Heart Of Whitby. This Custom Bungalow Offers An Exceptional Blend Of Luxury, Comfort, And Country Serenity, All Within Minutes Of Urban Amenities. The Thoughtfully Designed Main Level Features 3 Spacious Bedrooms And 2 Well-Appointed Bathrooms, Including A Tranquil Primary Retreat With Direct Access To A Private Deck Overlooking The Picturesque Grounds. Designed For Both Everyday Living And Entertaining, The Bright And Inviting Main Floor Also Boasts A Second Expansive Deck, Ideal For Hosting Family And Friends While Enjoying Breathtaking Views Of The Surrounding Landscape. The Unfinished Walkout Basement Presents Endless Possibilities To Create Additional Living Space Tailored To Your Lifestyle. Car Enthusiasts, Hobbyists, And Entrepreneurs Will Appreciate The Impressive Detached Heated 3-Car Garage Complete With An Integrated Workshop And Capacity For Up To 6 Vehicles. Ample Parking For Up To 20 Vehicles Ensures Plenty Of Space For Guests, Recreational Vehicles, And Equipment. A Rare Offering Combining Privacy, Versatility, And Upscale Country Living On A Spectacular 10-Acre Setting.
MississaugaInvestor.ca
9640 Dagmar Road
Detached · 3bd/2ba · ~1,750 sqft
$1,750,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.32%
Monthly Cash Flow
-$7,593/mo
Estimated Rent
$3,900/mo
Cash-on-Cash
-23.7%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,900 |
| Mortgage | −$8,055 |
| Property Tax | −$1,560 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,458 |
| Vacancy (5%) | −$195 |
| Cash Flow | -$7,593/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$46,800 |
| Vacancy (5%) | −$2,340 |
| Property Tax | −$18,725 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$17,500 |
| Annual NOI | $5,535 |
| Cap Rate | 0.32% |
Cash Required to Close
| Down Payment (20%) | $350,000 |
| Ontario Land Transfer Tax | $31,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $384,475 |
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.