840 Stevenson Road, Oshawa

$1,399,000
840 Stevenson Road

$1,399,000

New
28d
Detached2-Storey

840 Stevenson Road, Oshawa

Total Monthly Obligation $6,917

Beds
5
Baths
4
Park
6
Sqft
3500-5000
DOM
28d
Score
14
Yield
3.2%
Cash on Cash
-10.9%
Cap Rate
2.2%
5Y IRR
7.1%
10Y IRR
8.0%
Property Type-Detached
MLS® Number-E13830186
Beds-5
Bathrooms-4
Size-3500-5000 sqft
Lot Size-49.25 × 164.11 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$10,791.09 (2026)
Parking-9 - Attached
Basement-Separate Entrance, Unfinished, Full, Development Potential
Heating-Forced Air (Gas)
Brokerage-ROYAL HERITAGE REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Above Ground
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Northglen
Title-Residential Freehold

No agent assigned

A Rare Custom Built Home With A Spectacular Foyer And Soaring High Ceilings. A 2-Storey, 5 Bedroom, 4 Bathroom Home. The Main Floor Primary Bedroom Has A Walk-In Closet, An Ensuite Bathroom, And A Picturesque Window Overlooking The Peaceful Backyard. With 3 Skylights In The Soaring Ceilings, And Many Windows, Cast Light On The Gleaming Hardwood Floors. Three Washrooms Have Heated Floors For Comfort On Colder Days. House Is Pre-Wired For Security System, 2nd Floor Family/Games Room Has Rough-in For Gas Fireplace. Surround Sound Pre-Wired In Family/Games Room And Great Room. A Fully Stocked Kitchen With Appliances Suitable To Entertain A Large Growing Family and Friends, With An Eat-In Kitchen, A Breakfast Bar, And Large Dining Room, All Providing Comfortable Seating For Entertaining. Both The Breakfast Room And Primary Bedroom Have Walk-Outs To Deck And Pool. The Full, Unfinished Basement Has Insulated Concrete Floors, With Two Rough-in Plumbing, And 7 Above Ground Windows That Allows Plenty Of Light Into The Basement. The 18ft Above Ground Pool Provides Relaxation After A Stressful Day, As Well As Provide Fun For Children And Grandchildren. A Heavy Duty Pool Pump Reduces Maintenance Time In Half. This Premium Property Abuts Pristine Green Space Providing No Sightline Obstructions.

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

Closing Costs

Mortgage Amount
$1,119,200
Land Transfer Taxes$24,455
Legal Fees (Est.)
$
Total cash required for closing$305,755

Total Monthly Obligation

$6,917/mo
Mortgage $5,643
Monthly Loss $5,432
Principal$1,485
Interest$4,158
Property Tax$899
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.1%0
5-Year IRR
4.5%10
10-Year IRR
6.4%
Returns Index
6.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$45,000/yr
NOI
$25,209/yr
Net Cash Flow
-$3,542/mo
Cash Margin
-94.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.3/ 100

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

Comparables

Properties near 840 Stevenson Road

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.