814 Cavan Court, Oshawa

$659,999
814 Cavan Court

$659,999

Price Change
28d
Semi-Detached 2-Storey

814 Cavan Court, Oshawa

Total Monthly Obligation $3,407

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
28d
Score
19
Yield
4.8%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Semi-Detached
MLS® Number-E13828444
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-18.89 × 178.2 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$4,436.22 (2026)
Parking-4 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Royal Heritage Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-IMM/FLEXIBLE
Neighbourhood-Vanier
Title-Residential Freehold

No agent assigned

Welcome to this meticulously maintained semi-detached home, ideally situated on a quiet court in a highly desirable neighborhood! Pride of ownership shines throughout this beautifully cared-for property, offering the perfect blend of comfort, space, and functionality. The spacious eat-in kitchen features beautiful quartz countertops, stainless steel appliances, an abundance of cupboard space, and a convenient walkout to the backyard, making indoor-outdoor living and entertaining a breeze. A separate dining room provides the perfect setting for family dinners and special gatherings. Freshly painted throughout, this move-in-ready home features a beautifully renovated upper-level bathroom (2026) and updated broadloom in the bedrooms. The finished basement, complete with updated broadloom, provides additional living space, perfect for a family room, home office, or entertaining. Notable updates include the roof (2020), front and back doors (2021), and basement window (2021). Step outside and discover the exceptional extra-deep lot, offering plenty of room for outdoor enjoyment, gardening, and family gatherings. The detached garage adds convenience and valuable additional storage. Nestled in a wonderful, family-friendly neighborhood on a quiet court, this home offers a fantastic opportunity for first-time buyers, growing families, or those looking to downsize without compromising on space.

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

Closing Costs

Mortgage Amount
$527,999
Land Transfer Taxes$9,675
Legal Fees (Est.)
$
Total cash required for closing$143,175

Total Monthly Obligation

$3,407/mo
Mortgage $2,662
Monthly Loss $2,706
Principal$701
Interest$1,962
Property Tax$370
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,800/yr
NOI
$19,684/yr
Net Cash Flow
-$1,022/mo
Cash Margin
-38.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
24.0/ 100

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

Comparables

Properties near 814 Cavan 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.