
67 Regatta Crescent, Whitby
Whitby
$739,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX CROSSROADS REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,600/mo
Estimated from market price-to-rent ratios
Remarks
A beautifully maintained 3-bedroom, 3-bath condo townhome nestled in the highly sought-after Port of Whitby community is now available! Offering a detached double garage, this home has it all! A perfect combination of space, comfort, and conveniences. Ideally situated within walking distance to waterfront trails, parks, schools, shops, the Iroquois Park Sports Centre, Abilities Centre, GO Transit, and convenient access to Highways 401 and 412, this location offers an exceptional lifestyle. Entering the front door you are welcomed into your living room framed with large windows leading into your separate dinning space ideal for hosting dinners! As you move throughout the bright and spacious layout the sun-filled space features hardwood flooring throughout the main floor. The recently updated kitchen features a breakfast bar with newly upgraded stainless steel appliances, quartz countertops complete with a tiled backsplash. From your kitchen the convenience of a separate family room featuring a gas fireplace is perfect for colder winter days and creating a nice ambiance. Walk-out to the well maintained deck and enjoy the landscaped gardens. A perfect setting for entertaining family and friends or to simply relax in. The property features rear gated access along with direct access to the detached double garage adding both convenience and functionality. As you head up to the second floor there are three generously sized bedrooms, including a spacious primary retreat complete with a walk-in closet, a 5-piece ensuite with a soaker tub and shower. Second bedroom features a private balcony overlooking the front gardens. The untouched basement awaits your finishing touches. Whether you're looking to enter the market, right-size your lifestyle, or enjoy low-maintenance living in a premier waterfront community, 67 Regatta Crescent offers an exceptional opportunity with low monthly condo fees covering snow removal and garbage collection. Welcome Home!
MississaugaInvestor.ca
67 Regatta Crescent
Condo Townhouse · 3bd/3ba · ~1,500 sqft
$739,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.36%
Monthly Cash Flow
-$1,948/mo
Estimated Rent
$2,600/mo
Cash-on-Cash
-14.42%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,600 |
| Mortgage | −$3,402 |
| Property Tax | −$659 |
| Insurance | −$225 |
| Condo Fee | −$132 |
| Vacancy (5%) | −$130 |
| Cash Flow | -$1,948/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,200 |
| Vacancy (5%) | −$1,560 |
| Property Tax | −$7,907 |
| Insurance | −$2,700 |
| Condo Fee | −$1,584 |
| Annual NOI | $17,449 |
| Cap Rate | 2.36% |
Cash Required to Close
| Down Payment (20%) | $147,800 |
| Ontario Land Transfer Tax | $11,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $162,055 |
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.