503 Athol Street E, Oshawa

$599,900
503 Athol Street E

$599,900

New
26d
DetachedBungalow

503 Athol Street E, Oshawa

Total Monthly Obligation $3,194

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
700-1100
DOM
26d
Score
22
Yield
6.0%
Cash on Cash
0.8%
Cap Rate
4.7%
5Y IRR
16.2%
10Y IRR
15.1%
Property Type-Detached
MLS® Number-E13832702
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-40.03 × 120.12 ft
Listed on site-Sep 27, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,787 (2025)
Parking-5 - Detached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CRIMSON REALTY POINT INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-30-60 Days
Neighbourhood-Central
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained 2+1 bedroom detached bungalow in a family-friendly neighbourhood! This carpet-free home offers a bright, functional layout with a separate entrance to a fully finished in-law suite, making it ideal for multi-generational living, first-time buyers, or those seeking additional income potential. Enjoy peace of mind with numerous recent updates, including a repaved driveway (2022), new flooring (2022), detached garage door and automatic opener (2022), new fence (2023), and a hard-wired CCTV security system. The detached garage and private yard add to the home's appeal, offering both convenience and outdoor enjoyment. Move-in ready and thoughtfully updated, this versatile home is conveniently located close to schools, parks, shopping, public transit, and major amenities. A fantastic opportunity you won't want to miss!

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,194/mo
Mortgage $2,420
Monthly Loss $2,557
Principal$637
Interest$1,783
Property Tax$399
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.7%2
5-Year IRR
12.0%50
10-Year IRR
12.2%
Returns Index
25.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$35,832/yr
NOI
$22,962/yr
Net Cash Flow
-$506/mo
Cash Margin
-17.0%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7914
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
27.3/ 100

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

Comparables

Properties near 503 Athol Street E

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.