1051 Chelsea Court, Oshawa

$1,295,000
1051 Chelsea Court

$1,295,000

New
29d
Detached2-Storey

1051 Chelsea Court, Oshawa

Total Monthly Obligation $6,240

Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
29d
Score
15
Yield
3.2%
Cash on Cash
-10.2%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Detached
MLS® Number-E13822768
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-60 × 140 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,698.6 (2025)
Parking-6 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground, Salt
Facing-East
Exterior-Brick
Roof-Unknown
Foundation-Other
Sewer-Sewer
Possession-0-30 days
Neighbourhood-Centennial
Title-Residential Freehold

No agent assigned

Nestled on one of Kassinger's crown jewel courts, 1051 Chelsea Court delivers over 3,000 sq ft of total living space where every detail has been considered and hundreds of thousands spent crafting a home that simply has no equal. The showpiece kitchen - the kind a Michelin-starred chef would covet - is anchored by a 48" Wolf cooktop, commercial-grade stainless steel ventilation, Cambria quartz countertops, custom backsplash, and a built-in espresso maker. Beyond the deck, a saltwater pool shimmers alongside a show-stopping waterfall and live fish pond, framed by a magnificent red maple, hooked-up BBQ, and an 8x24 ft cabana - a backyard that rivals any private resort. The primary suite is a destination unto itself - Velux skylights flood the space with natural light, a custom dressing room offers curated storage, and the ensuite is nothing short of spa-worthy: a freestanding tub, 5-foot shower with porcelain walls and teak detailing, towel warmer, and heated floors. New windows, New furnace (2025). Pot lights throughout the home, a finished walk-out basement with its own kitchen, bedroom, bath, and fireplace. When the grid fails, this home never does - a standby gas generator ensures the luxury never stops. Tying it all together is a thoughtfully automated smart home ecosystem powered by Home Assistant - lighting, climate, sprinklers, and connected devices managed seamlessly from a single app, wherever you are. This is not simply a home - it is a statement.

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

Closing Costs

Mortgage Amount
$1,036,000
Land Transfer Taxes$22,375
Legal Fees (Est.)
$
Total cash required for closing$282,875

Total Monthly Obligation

$6,240/mo
Mortgage $5,224
Monthly Loss $4,866
Principal$1,375
Interest$3,849
Property Tax$642
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.0%11
10-Year IRR
6.7%
Returns Index
6.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$41,316/yr
NOI
$24,986/yr
Net Cash Flow
-$3,142/mo
Cash Margin
-91.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
15.2/ 100

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

Comparables

Properties near 1051 Chelsea Court

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.