221 Conestoga Court, Oshawa

$1,195,000
221 Conestoga Court

$1,195,000

New
23d
Detached2-Storey

221 Conestoga Court, Oshawa

Total Monthly Obligation $5,990

Beds
6
Baths
4
Park
4
Sqft
2000-2500
DOM
23d
Score
15
Yield
3.6%
Cash on Cash
-9.6%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-E13843618
Beds-6
Bathrooms-4
Size-2000-2500 sqft
Lot Size-37.13 × 126.7 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,530.82 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Keller Williams Energy Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Samac
Title-Residential Freehold

No agent assigned

Elegant 2 storey detached home with a private backyard pool oasis, set on a premium pie shaped lot in Oshawa's Samac neighbourhood. This home offers 4+2 bedrooms and 4 bathrooms across three levels. The main floor runs open concept after removing key walls, joining the kitchen, breakfast area, and family room. The new kitchen features a centre island, pot lights, and updated cabinetry, with a walkout to the deck from the breakfast area. Some windows throughout the home have been replaced. The family room offers a gas fireplace and a large window. A separate living room and a formal dining room with a bay window, coffered ceiling, and French doors round out the main floor. Upstairs, 4 bedrooms include a primary suite spanning over 21 feet with a luxurious 5 piece ensuite, his and hers closets, drop-in tub and a separate shower. The finished basement adds 2 more bedrooms, a second kitchen and a 3 piece bath giving buyers flexibility for extended family or rental income. Outside, an attached 2 car garage and private driveway offer parking for 6 vehicles. The backyard features an inground pool with a new liner, a hot tub under a private pergola, more than 1,300 square feet of stonework, and mature perennial gardens, all set on a large premium pie shaped lot backing onto green space. The Samac neighbourhood puts shops, restaurants, and transit within easy reach. Cedar Valley Conservation Area is nearby, offering hiking and scenic trails. Niagara Park and Durham Field are just a 4 minute walk away, while Cedar Valley Park is approximately 6 minutes away, with several parks and recreation facilities within walking distance. The nearest transit stop is approximately 7 minutes away on foot. Lakeridge Health Oshawa, schools, a fire station, and a police station are all nearby, keeping essential services close by.

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

Closing Costs

Mortgage Amount
$956,000
Land Transfer Taxes$20,375
Legal Fees (Est.)
$
Total cash required for closing$260,875

Total Monthly Obligation

$5,990/mo
Mortgage $4,820
Monthly Loss $4,721
Principal$1,268
Interest$3,552
Property Tax$794
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.4%12
10-Year IRR
7.0%
Returns Index
7.3/ 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
$42,480/yr
NOI
$24,201/yr
Net Cash Flow
-$2,804/mo
Cash Margin
-79.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.5/ 100

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

Comparables

Properties near 221 Conestoga Court

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.