557 Cobblehill Drive, Oshawa

$619,000
557 Cobblehill Drive

$619,000

Price Change
22d
Semi-Detached 2-Storey

557 Cobblehill Drive, Oshawa

Total Monthly Obligation $3,272

HausQ Valuation Report
Beds
4
Baths
2
Park
3
Sqft
1100-1500
DOM
22d
Score
20
Yield
5.4%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.4%
Property Type-Semi-Detached
MLS® Number-E13848002
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-27.56 × 244.84 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-16-30
Taxes-$4,800 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PERCY FULTON LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-90 Days
Neighbourhood-Pinecrest
Title-Residential Freehold

No agent assigned

Welcome to 557 Cobblehill Dr. This home offers a 3 + 1 Bedrooms 2 Baths situated on a Deep Lot (244.84 FT) Backing on to Harmony Creek Trail. & Finished Basement with Bedroom and 3pc Bath walk out to Deck from Dining Room. Clean and Functionally Home, Single attached Garage. mins away from transit, schools, park and shopping show and sell.

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

Closing Costs

Mortgage Amount
$495,200
Land Transfer Taxes$8,855
Legal Fees (Est.)
$
Total cash required for closing$134,155

Total Monthly Obligation

$3,272/mo
Mortgage $2,497
Monthly Loss $2,615
Principal$657
Interest$1,840
Property Tax$400
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$33,180/yr
NOI
$20,562/yr
Net Cash Flow
-$783/mo
Cash Margin
-28.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.699
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
25.5/ 100

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

Comparables

Properties near 557 Cobblehill Drive

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.