1624 Frolis Street, Oshawa

$949,900
1624 Frolis Street

$949,900

Price Change
29d
Detached2-Storey

1624 Frolis Street, Oshawa

Total Monthly Obligation $4,833

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
29d
Score
16
Yield
4.0%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-E13822004
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-41.67 × 110 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,514.38 (2026)
Parking-4 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXCEL REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Taunton
Title-Residential Freehold

No agent assigned

Set In The Heart Of Oshawa's Popular Taunton Community, This Spacious 4-Bedroom All-Brick Detached Home Offers A Family-Friendly Location Close To Schools, Recreation, Shopping And Everyday Amenities. Freshly Painted Throughout, The Home Features Hardwood Flooring In The Main Living Areas And Brand-New Flooring Throughout The Second Floor. The Functional Layout Includes Separate Living And Dining Areas, Plus A Family Room With A Gas Fireplace. The Brand-New Kitchen Features Modern Cabinetry, Quartz Countertops, A Centre Island, Stainless Steel Appliances And A Bright Breakfast Area With A Walkout To The Fully Fenced Backyard. Upstairs Offers Four Good-Sized Bedrooms, Including A Large Primary Bedroom With A Private Ensuite. The Bathrooms Have Also Been Updated. Other Improvements Include New Insulated Garage Doors. A Separate Side Entrance Provides Direct Access To The Basement And Added Flexibility For Future Use. Walk To Delpark Homes Centre And Public Library, As Well As SmartCentres Oshawa North For Shopping, Groceries, Restaurants And Everyday Essentials. Close To Maxwell Heights Secondary School, Jeanne Sauvé French Immersion School, St. John Bosco Catholic School, Parks And Transit, With Easy Access To Taunton Rd, Harmony Rd And Hwy 407.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$759,920
Land Transfer Taxes$15,473
Legal Fees (Est.)
$
Total cash required for closing$206,953

Total Monthly Obligation

$4,833/mo
Mortgage $3,832
Monthly Loss $3,825
Principal$1,008
Interest$2,823
Property Tax$626
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.4%16
10-Year IRR
7.8%
Returns Index
9.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$37,800/yr
NOI
$22,006/yr
Net Cash Flow
-$1,998/mo
Cash Margin
-63.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.9/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 1624 Frolis Street

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.