126 Bridlewood Boulevard, Whitby
Whitby
$955,000
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 MEADOWTOWNE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,650/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 126 Bridlewood Blvd, Whitby - a beautifully maintained detached home offering comfort, style, and an exceptional location. This stunning 4+1 bedroom, 3+1 bathroom premium home backs onto serene green space, providing privacy and peaceful views in a highly sought-after, family-friendly neighbourhood. Thoughtfully designed with a functional and spacious layout, this home is perfect for both everyday living and entertaining. Featuring immaculate hardwood floors, a modern kitchen with stainless steel appliances and granite countertops, and thousands spent on quality upgrades throughout, every detail has been carefully maintained. The fully finished basement adds valuable living space with an additional bedroom and bathroom- ideal for guests, extended family, or a home office. Enjoy quiet suburban living just minutes from transit, schools, parks, and all essential amenities. A true turnkey opportunity-just move in and make it your own.
MississaugaInvestor.ca
126 Bridlewood Boulevard
Detached · 5bd/4ba · ~2,250 sqft
$955,000
Cash-Flow Report · July 31, 2026
Cap Rate
2%
Monthly Cash Flow
-$2,802/mo
Estimated Rent
$3,650/mo
Cash-on-Cash
-16.04%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,650 |
| Mortgage | −$4,396 |
| Property Tax | −$852 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$796 |
| Vacancy (5%) | −$183 |
| Cash Flow | -$2,802/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,800 |
| Vacancy (5%) | −$2,190 |
| Property Tax | −$10,219 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,550 |
| Annual NOI | $19,141 |
| Cap Rate | 2% |
Cash Required to Close
| Down Payment (20%) | $191,000 |
| Ontario Land Transfer Tax | $15,575 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $209,575 |
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.