581 Arnhem Drive, Oshawa

$849,900
581 Arnhem Drive

$849,900

New
27d
DetachedBacksplit 5

581 Arnhem Drive, Oshawa

Total Monthly Obligation $4,280

Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
27d
Score
17
Yield
4.2%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-E13832588
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-60.21 × 105.06 ft
Listed on site-Sep 26, 2026
Style-Backsplit 5
Building Type-Detached
Taxes-$5,717 (2025)
Parking-5 - Attached
Basement-Separate Entrance, Finished, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-HOMELIFE SUPERSTARS REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-60/90 days/TBA
Neighbourhood-O'Neill
Title-Residential Freehold

No agent assigned

Lovingly maintained by its original owners, this custom-built detached home offers a rare combination of space, comfort, character, and natural beauty. Set against the peaceful backdrop of a beautiful creek, this spacious 5-level backsplit provides an inviting layout with room for the whole family and exceptional potential for the future.The generous living room features a walkout to the deck, offering a wonderful place to relax, entertain, and enjoy the tranquil creek views. The second level offers 4 spacious bedrooms with new carpeting and hardwood flooring underneath. The entire home has been freshly painted, creating a bright and welcoming atmosphere, while the kitchen has been updated with new tile flooring and a modern induction stove.The finished lower level offers exceptional versatility, featuring a separate entrance, 3-piece bathroom, rough-in for a kitchen, a large recreation area with a gas fireplace, and a spacious bedroom with a large window. This flexible space presents excellent potential for a self-contained one-bedroom apartment, subject to applicable approvals, making it ideal for extended family, guests, or future rental possibilities. Enjoy the outdoors from the wrap-around balcony and deck, both offering peaceful spaces to take in the beautiful creek setting. The surrounding greenery creates a serene atmosphere and a wonderful sense of privacy. Ideally situated close to schools, parks, shopping, everyday amenities, and major highways, this home offers the perfect balance of peaceful surroundings and everyday convenience .A rare opportunity to own a spacious and thoughtfully maintained custom-built home that has been cherished by the same original owners for years, offering a wonderful place to call home today and tremendous potential for tomorrow.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,280/mo
Mortgage $3,428
Monthly Loss $3,378
Principal$902
Interest$2,526
Property Tax$476
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%19
10-Year IRR
8.5%
Returns Index
11.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$35,496/yr
NOI
$21,729/yr
Net Cash Flow
-$1,617/mo
Cash Margin
-54.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.7/ 100

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

Comparables

Properties near 581 Arnhem Drive

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.