2349 Dress Circle Crescent, Oshawa

$1,299,000
2349 Dress Circle Crescent

$1,299,000

New
23d
Detached2-Storey

2349 Dress Circle Crescent, Oshawa

Total Monthly Obligation $6,395

Beds
7
Baths
5
Park
2
Sqft
3000-3500
DOM
23d
Score
15
Yield
3.3%
Cash on Cash
-10.4%
Cap Rate
2.3%
5Y IRR
7.4%
10Y IRR
8.3%
Property Type-Detached
MLS® Number-E13842622
Beds-7
Bathrooms-5
Size-3000-3500 sqft
Lot Size-12.77 × 30.78 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$9,360 (2025)
Parking-4 - Attached
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-Windfields
Title-Residential Freehold

No agent assigned

Gorgeous 9 Year Old Tribute Built Detached Home With 4 Beds, 5 Bath And 2 Car Garage, In The Prestigious Windfields Area, Over 3100 Sq Ft On The Main Floor And 1200 Sqft Of Living Space In The Basement Apartment. 11 ft ceilings on the Main Floor. Completed W/U Bsmt With 3 Beds, Kitchen, Bath, Laundry! Upgraded Handrails/Pickets, Upgraded 12 inch Crown Moulding Throughout Main Floor, Wainscotting Throughout Main Floor And Basement. Hardwood Floors throughtout. Designer Kitchen With Build In Frigidaire Appliances, Large Island, Beautiful 2 Inch Quartz Countertop With Deep Double Sink. California Shutters Throughout The Main Floor Windows. Central Vaccum. Upgraded Stand Up Shower Second Floor.

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

Closing Costs

Mortgage Amount
$1,039,200
Land Transfer Taxes$22,455
Legal Fees (Est.)
$
Total cash required for closing$283,755

Total Monthly Obligation

$6,395/mo
Mortgage $5,240
Monthly Loss $5,016
Principal$1,379
Interest$3,861
Property Tax$780
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.7%0
5-Year IRR
4.8%10
10-Year IRR
6.6%
Returns Index
6.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$42,612/yr
NOI
$24,491/yr
Net Cash Flow
-$3,199/mo
Cash Margin
-90.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
14.9/ 100

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

Comparables

Properties near 2349 Dress Circle 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.