127 Montrave Avenue, Oshawa

$499,900
127 Montrave Avenue

$499,900

New
23d
Detached1 1/2 Storey

127 Montrave Avenue, Oshawa

Total Monthly Obligation $2,682

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
700-1100
DOM
23d
Score
18
Yield
4.1%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-E13847996
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-30 × 115 ft
Listed on site-Sep 30, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$3,491.04 (2026)
Parking-1 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-Right At Home Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Immed or TBA
Neighbourhood-Vanier
Title-Residential Freehold

No agent assigned

Welcome to this beautifully updated 3 bedroom home that combines comfort, style and convenience. Freshly painted, featuring new carpeting. This move in ready property offers a warm and inviting atmosphere and includes main floor laundry and 2 full baths. The large private lot is great for entertaining, gardening or simply unwinding and a garden shed and a private hot tub for relaxation. The unspoiled basement includes a worktable and a 4 pc bath. Long Driveway can fit 1 full vehicle and perhaps a smaller car or recreational vehicle. Ideally located close to shopping, restaurants and every day amenities. This home offers both convenience and comfort in a desirable location! Whether you are a first-time buyer, investor or simply downsizing this is a fantastic opportunity you won't want to miss!

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,682/mo
Mortgage $2,016
Monthly Loss $2,152
Principal$531
Interest$1,486
Property Tax$291
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.7%13
10-Year IRR
7.3%
Returns Index
7.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$20,508/yr
NOI
$10,466/yr
Net Cash Flow
-$1,144/mo
Cash Margin
-67.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
28.0/ 100

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

Comparables

Properties near 127 Montrave Avenue

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.