1982 Cameron Lott Crescent, Oshawa

$625,000
1982 Cameron Lott Crescent

$625,000

New
24d
Att/Row/Townhouse3-Storey

1982 Cameron Lott Crescent, Oshawa

Total Monthly Obligation $3,341

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
24d
Score
19
Yield
5.1%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Att/Row/Townhouse
MLS® Number-E13840404
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20.01 × 45.93 ft
Listed on site-Sep 29, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$5,340.4 (2026)
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PERCY FULTON LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Other
Foundation-Other
Sewer-Sewer
Possession-Immediate/Flex
Neighbourhood-Kedron
Title-Residential Freehold

No agent assigned

Discover modern living in this beautiful Freehold Townhome, ideally situated in a growing vibrant North Oshawa Community. This home is surrounded by an abundance of amenities, schools, parks,recreation, shopping and transit.Enjoy maintenance free living with no monthly maintenance fees. The kitchen features stainless steele appliances, and access to private balcony. A convenient main-level laundry room adds to the homes function.Additional features include attached garage, private driveway, and easy access to major highways including 407 and 401 making commuting in durham region and gta convenient. A Fantastic opportunityto own a model home in in one of North oshawa growing communities. Dont miss your change to makethis beautiful property your own.

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

Closing Costs

Mortgage Amount
$500,000
Land Transfer Taxes$8,975
Legal Fees (Est.)
$
Total cash required for closing$135,475

Total Monthly Obligation

$3,341/mo
Mortgage $2,521
Monthly Loss $2,678
Principal$663
Interest$1,858
Property Tax$445
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.9%28
10-Year IRR
9.8%
Returns Index
15.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,764/yr
NOI
$18,747/yr
Net Cash Flow
-$959/mo
Cash Margin
-36.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.4/ 100

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

Comparables

Properties near 1982 Cameron Lott Crescent

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.