136 Coho Drive, Whitby
Whitby
$829,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BESPOKE REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,800/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 136 Coho Drive, a beautifully upgraded Mattamy-built freehold townhome offering modern finishes, functional living space, and anexceptional family-friendly location. The bright open-concept main floor features hardwood flooring, upgraded designer light fixtures, and astunning updated kitchen with Calacatta quartz countertops, a matching full-height backsplash, and stainless steel appliances. Upgradedbathroom vanities add a touch of luxury throughout, creating a home that's truly move-in ready. Ideally located just steps to Des Newman WhitbyPark, schools, shopping, and with convenient access to Highways 401, 412, and 407, this is an exceptional opportunity to own in one of Whitby'smost desirable communities
MississaugaInvestor.ca
136 Coho Drive
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$829,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.45%
Monthly Cash Flow
-$2,817/mo
Estimated Rent
$2,800/mo
Cash-on-Cash
-18.57%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,800 |
| Mortgage | −$3,820 |
| Property Tax | −$740 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$692 |
| Vacancy (5%) | −$140 |
| Cash Flow | -$2,817/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,600 |
| Vacancy (5%) | −$1,680 |
| Property Tax | −$8,881 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,300 |
| Annual NOI | $12,039 |
| Cap Rate | 1.45% |
Cash Required to Close
| Down Payment (20%) | $165,999.8 |
| Ontario Land Transfer Tax | $13,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $182,074.8 |
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.