700 Wilson Road N 806, Oshawa

$799,900
700 Wilson Road N 806

$799,900

New
22d
Condo ApartmentApartment

700 Wilson Road N 806, Oshawa

Total Monthly Obligation $4,975

Beds
2
Baths
2
Park
1
Sqft
1400-1599
DOM
22d
Score
17
Yield
6.1%
Cash on Cash
-4.8%
Cap Rate
3.5%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-E13848084
Beds-2
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$5,031 (2025)
Maintenance-$1,129.48/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-Keller Williams Energy Real Estate
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Membrane
Foundation-Concrete
Possession-TBA
Neighbourhood-Centennial
Title-Residential Condo & Other

No agent assigned

What sets this suite apart is its true western exposure, with beautiful sunset views from the balcony and three separate walkouts. The view is only the beginning. Thoughtfully redesigned and extensively upgraded, the suite offers the space and finish of a custom home with the ease of condominium living. Walls were removed to create an open, flowing layout, anchored by a custom Interior Woodcraft Designs kitchen with a generous island, quartz surfaces and high-end appliances. The adjoining family room features a built-in bookcase, while California shutters provide both privacy and light control throughout. The exceptionally spacious primary bedroom includes a dressing area with abundant storage and a beautifully renovated ensuite. The second full bathroom has been finished to the same high standard. For buyers coming from a larger home, this is that rare condominium that doesn't feel like a compromise. There is room to entertain, room to live comfortably and room to enjoy the freedom that comes with leaving exterior maintenance behind. Step onto the balcony at the end of the day and watch the sun set over the trees. This is more thana beautiful suite. It is a particular kind of lifestyle, in a building where people tend to stay.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,975/mo
Mortgage $3,227
Monthly Loss $4,126
Principal$849
Interest$2,378
Property Tax$419
Condo Fees$1,129
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.7%27
10-Year IRR
9.8%
Returns Index
14.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$49,020/yr
NOI
$23,133/yr
Net Cash Flow
-$1,299/mo
Cash Margin
-31.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
18.3/ 100

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

Comparables

Properties near 700 Wilson Road N 806

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.