19 Tweedie Crescent, Whitby
Whitby
$1,380,088
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/CHAMPIONS REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,850/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Your Dream Home!Check out this stunning 4-bedroom, 4-bath executive home, complete with an amazing inground pool and set on a spacious lot! This is the perfect place for luxury living! The beautiful gourmet kitchen features gorgeous butcher block countertops, a roomy quartz-topped island, and a top-notch gas range-ideal for all you culinary enthusiasts out there! Elegant hardwood floors flow throughout the main level, adding to the home'scharm.You'll love the master retreat, which boasts a spa-like 5-piece ensuite with a lovely soaker tub for those much-deserved relaxation moments. Plus, the finished basement provides extra space for family fun and gatherings!Step outside into your private oasis, where you'll find a spectacular saltwater swimming pooland cabana. The covered outdoor living area is perfect for entertaining friends and family!This remarkable home truly has it all!
MississaugaInvestor.ca
19 Tweedie Crescent
Detached · 4bd/4ba · ~2,750 sqft
$1,380,088
Cash-Flow Report · August 1, 2026
Cap Rate
0.91%
Monthly Cash Flow
-$5,301/mo
Estimated Rent
$3,850/mo
Cash-on-Cash
-20.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,850 |
| Mortgage | −$6,352 |
| Property Tax | −$1,231 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,150 |
| Vacancy (5%) | −$193 |
| Cash Flow | -$5,301/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$46,200 |
| Vacancy (5%) | −$2,310 |
| Property Tax | −$14,767 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,801 |
| Annual NOI | $12,622 |
| Cap Rate | 0.91% |
Cash Required to Close
| Down Payment (20%) | $276,017.6 |
| Ontario Land Transfer Tax | $24,077 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $303,094.6 |
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.