1815 Dalhousie Crescent, Oshawa

$749,000
1815 Dalhousie Crescent

$749,000

New
29d
Detached2-Storey

1815 Dalhousie Crescent, Oshawa

Total Monthly Obligation $3,788

HausQ Valuation Report
Beds
7
Baths
4
Park
2
Sqft
1100-1500
DOM
29d
Score
18
Yield
4.6%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-E13825104
Beds-7
Bathrooms-4
Size-1100-1500 sqft
Lot Size-29.55 × 118.21 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,695 (2025)
Parking-3 - Attached
Basement-Finished, Apartment
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE VISION REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Samac
Title-Residential Freehold

No agent assigned

Attention Investors & Multi-Generational Families! High-yield potential meets turnkey convenience in this massive detached home. Potenial income of 4800 per month. Strategically optimized with a rare 7-bedroom layout (3 Upper, 1 Main, 3 Basement), this property is a cash-flow powerhouse located just minutes from Ontario Tech University and Durham College.Recent Capital Improvements:Brand New Flooring: Modern, durable flooring installed throughout for a fresh, low-maintenance finish.Enhanced Bathrooms: Primary suite now features a newly added private ensuite, and the main floor powder room has been upgraded with a newly installed shower, creating a full bath on the entry level.Turnkey Ready: Freshly updated and optimized to maximize per-room rental income or accommodate a large family with ease.Prime Location: High-demand North Oshawa pocket with easy access to transit, shopping, and major schools. A versatile, high-utility asset ready to perform from day one!

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$3,788/mo
Mortgage $3,021
Monthly Loss $2,992
Principal$795
Interest$2,226
Property Tax$391
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$34,452/yr
NOI
$21,812/yr
Net Cash Flow
-$1,204/mo
Cash Margin
-41.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.1/ 100

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

Comparables

Properties near 1815 Dalhousie Crescent

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.