2545 Simcoe Street 235, Oshawa

$339,000
2545 Simcoe Street 235

$339,000

Price Change
26d
Condo ApartmentApartment

2545 Simcoe Street 235, Oshawa

Total Monthly Obligation $2,069

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
26d
Score
24
Yield
6.9%
Cash on Cash
0.6%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
15.0%
Property Type-Condo Apartment
MLS® Number-E13833118
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 27, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,968 (2026)
Maintenance-$337.85/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-The Realty Bulls
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Windfields
Title-Residential Condo & Other

No agent assigned

Discover modern condo living in the heart of North Oshawa! This bright and spacious 1-bedroom, 1-bathroom suite features an inviting open-concept design, contemporary finishes, stainless steel appliances, and expansive floor-to-ceiling windows. Step from the living area onto a generously sized balcony, perfect for enjoying the open views and abundant natural light. Offers flexibility for both homeowners and investors. Enjoy an unbeatable location close to Costco, Shopping Centre, Durham College, Ontario Tech University, and major highways including the 407. Residents have access to impressive amenities, including a rooftop terrace, state-of-the-art fitness center, yoga and sound studios, co-working areas, business and study lounges, private dining room, party room, outdoor BBQ area, pet wash station, guest suites, visitor parking, and 24-hour concierge and security.

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

Closing Costs

Mortgage Amount
$271,200
Land Transfer Taxes$3,560
Legal Fees (Est.)
$
Total cash required for closing$72,860

Total Monthly Obligation

$2,069/mo
Mortgage $1,367
Monthly Loss $1,709
Principal$360
Interest$1,008
Property Tax$164
Condo Fees$338
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.6%47
10-Year IRR
12.0%
Returns Index
24.6/ 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
$23,304/yr
NOI
$12,551/yr
Net Cash Flow
-$321/mo
Cash Margin
-16.6%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7613
LTV Ratio
80.0%18
Vacancy Buffer
4.6 mo78
Risk Index
36.4/ 100

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

Comparables

Properties near 2545 Simcoe Street 235

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.