717 Heathrow Path, Oshawa

$675,000
717 Heathrow Path

$675,000

New
22d
Att/Row/Townhouse3-Storey

717 Heathrow Path, Oshawa

Total Monthly Obligation $3,504

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
22d
Score
19
Yield
5.0%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Att/Row/Townhouse
MLS® Number-E13850244
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-18.37 × 91.01 ft
Listed on site-Oct 1, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,878.32 (2025)
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Billion Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Metal/Steel Siding
Roof-Flat
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-Samac
Title-Residential Freehold

No agent assigned

Welcome to 717 Heathrow Path, a beautifully maintained and move-in ready townhouse in a vibrant, family-friendly Oshawa neighborhood. Recently updated with brand new flooring (no carpet!) and fresh paint throughout, this bright and modern 3-storey home offers 3 spacious bedrooms, 3 bathrooms, and an open-concept main floor with a stylish kitchen featuring stainless steel appliances and ample storage. Enjoy a private, low-maintenance backyard perfect for relaxing or entertaining, along with the convenience of an attached garage, additional driveway parking, and a versatile lower level with great potential for future customization. Ideally located close to schools, parks, shopping, transit, and major highways, this is an exceptional opportunity for first-time buyers, growing families, or investors.

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

Closing Costs

Mortgage Amount
$540,000
Land Transfer Taxes$9,975
Legal Fees (Est.)
$
Total cash required for closing$146,475

Total Monthly Obligation

$3,504/mo
Mortgage $2,723
Monthly Loss $2,788
Principal$716
Interest$2,006
Property Tax$407
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$33,480/yr
NOI
$20,754/yr
Net Cash Flow
-$993/mo
Cash Margin
-35.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
23.7/ 100

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

Comparables

Properties near 717 Heathrow Path

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.