1128 Valley Court N, Oshawa

$589,000
1128 Valley Court N

$589,000

Price Change
28d
Semi-Detached 2-Storey

1128 Valley Court N, Oshawa

Total Monthly Obligation $3,061

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
28d
Score
24
Yield
6.1%
Cash on Cash
2.2%
Cap Rate
5.1%
5Y IRR
17.4%
10Y IRR
16.1%
Property Type-Semi-Detached
MLS® Number-E13829412
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-27.4 × 219.2 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-51-99
Taxes-$3,720 (2025)
Parking-3 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Closing date to be mutually agreed upon.
Neighbourhood-Lakeview
Title-Residential Freehold

No agent assigned

Lovingly maintained and thoughtfully updated over the years, this home offers a warmth and comfort that is felt the moment you walk through the door. Located on a quiet cul -de-sac with minimal traffic, which is a wonderful feature for families and added to the peaceful atmosphere of the neighborhood. Every Space has been cared for with pride and attention to detail, creating an inviting atmosphere that's perfect for everyday living and entertaining alike. One of the home's standout feature is the bright and inviting eating area, highlighted by a large picture window that beautifully frames views of the landscaped backyard and deck creating the perfect space to enjoy your morning coffee or family meals. Step outside to enjoy the private backyard retreat, a wonderful extension of the home designed for relaxing and gathering with and family and friends. The charming front porch adds to the home's curb appeal and offers another inviting space to sit back and unwind. Located in a quiet, family-friendly neighborhood, this home offers the perfect blend of peace and convenience. Enjoy being minutes away from parks, schools, shopping, restaurants, grocery stores and all the amenities. A wonderful community to call home with everything you need right at your fingertips A truly special property, ready for its next chapter. The third bedroom is currently being used as an office , but it was originally a bedroom and can be easily converted back. The seller is also happy to make the additionals to the room to suit the buyer's needs.

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

Closing Costs

Mortgage Amount
$471,200
Land Transfer Taxes$8,255
Legal Fees (Est.)
$
Total cash required for closing$127,555

Total Monthly Obligation

$3,061/mo
Mortgage $2,376
Monthly Loss $2,436
Principal$625
Interest$1,751
Property Tax$310
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.3%3
5-Year IRR
13.0%58
10-Year IRR
13.0%
Returns Index
30.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$36,144/yr
NOI
$24,310/yr
Net Cash Flow
-$350/mo
Cash Margin
-11.6%0
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
29.2/ 100

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

Comparables

Properties near 1128 Valley Court N

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.