222 Pearson Street 15, Oshawa

$469,000
222 Pearson Street 15

$469,000

New
24d
Condo Townhouse2-Storey

222 Pearson Street 15, Oshawa

Total Monthly Obligation $2,857

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1000-1199
DOM
24d
Score
23
Yield
7.2%
Cash on Cash
1.4%
Cap Rate
4.9%
5Y IRR
16.7%
10Y IRR
15.5%
Property Type-Condo Townhouse
MLS® Number-E13839164
Beds-3
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,278 (2026)
Maintenance-$491.93/mo
Locker-None
Parking-2 - Attached
Basement-Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-REALTY ONE GROUP REVEAL
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Aluminum Siding
Possession-Flexible
Neighbourhood-O'Neill
Title-Residential Condo & Other

No agent assigned

Welcome to a home that offers the space, comfort and convenience your family has been looking for. Thoughtfully renovated and updated, this 3-bedroom, 3-bathroom condo townhouse is tucked away in a private, family-oriented complex where great neighbours and a welcoming community make you feel right at home. The main floor offers a comfortable, flowing layout with the living room opening seamlessly into the dining area. The bright, open-concept kitchen and breakfast area overlook the backyard, bringing in plenty of natural sunlight. Upstairs, you'll find three well-appointed bedrooms, including a generously sized primary bedroom that provides a comfortable retreat at the end of the day. The lower level adds even more living space with a versatile recreation room that walks out to the backyard, along with a convenient 3-piece bathroom and laundry area. You're within walking distance of Costco, restaurants, shopping and everyday amenities.

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

Closing Costs

Mortgage Amount
$375,200
Land Transfer Taxes$5,855
Legal Fees (Est.)
$
Total cash required for closing$101,155

Total Monthly Obligation

$2,857/mo
Mortgage $1,892
Monthly Loss $2,359
Principal$498
Interest$1,394
Property Tax$273
Condo Fees$492
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.9%3
5-Year IRR
12.7%55
10-Year IRR
12.9%
Returns Index
28.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$33,696/yr
NOI
$18,745/yr
Net Cash Flow
-$330/mo
Cash Margin
-11.7%0
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8315
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
30.1/ 100

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

Comparables

Properties near 222 Pearson Street 15

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.