1010 Glen Street 124, Oshawa

$399,000
1010 Glen Street 124

$399,000

New
27d
Condo Townhouse2-Storey

1010 Glen Street 124, Oshawa

Total Monthly Obligation $2,374

HausQ Valuation Report
Beds
3
Baths
1
Park
1
Sqft
1000-1199
DOM
27d
Score
28
Yield
7.7%
Cash on Cash
4.7%
Cap Rate
5.6%
5Y IRR
19.4%
10Y IRR
17.7%
Property Type-Condo Townhouse
MLS® Number-E13837626
Beds-3
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Sep 26, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$1,997 (2025)
Maintenance-$398.42/mo
Locker-None
Parking-1 - None
Basement-Partially Finished
Heating-Baseboard (Electric)
Brokerage-GLOBAL BRICKS EXECUTIVE HOMES REALTY
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Aluminum Siding
Roof-Shingles
Possession-TBA
Neighbourhood-Lakeview
Title-Residential Condo & Other

No agent assigned

TASTEFULLY RENOVATED, VERY BRIGHT & CLEAN TOWNHOME WITH LOW MAINTENANCE!!! GREAT FAMILY ORIENTED LOCATION. MINUTES TO SCHOOLS, PARKS, TRANSIT, GO TRAIN, HIGHWAY 401, SHOPPING CENTRE & GM-OSHAWA. MOVE-IN CONDITION. NICE PRIVATE FENCED YARD. MUST SEE - DO NOT WAIT TO LONG...

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,374/mo
Mortgage $1,609
Monthly Loss $1,951
Principal$424
Interest$1,186
Property Tax$166
Condo Fees$398
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.1%6
5-Year IRR
15.0%71
10-Year IRR
14.7%
Returns Index
37.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$30,648/yr
NOI
$18,405/yr
Net Cash Flow
-$76/mo
Cash Margin
-3.0%3
Cash Flow Index
2.7/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
36.8/ 100

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

Comparables

Properties near 1010 Glen Street 124

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.