1404 Trowbridge Drive, Oshawa

$775,000
1404 Trowbridge Drive

$775,000

New
23d
Detached2-Storey

1404 Trowbridge Drive, Oshawa

Total Monthly Obligation $3,946

HausQ Valuation Report
Beds
4
Baths
4
Park
1
Sqft
1500-2000
DOM
23d
Score
18
Yield
4.8%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Detached
MLS® Number-E13852126
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-32.48 × 100.19 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,340.4 (2026)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/FUTURE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-60-90 Days
Neighbourhood-Centennial
Title-Residential Freehold

No agent assigned

Welcome To This Beautifully Maintained 3+1 Bedroom Home, Perfectly Situated On A Premium Lot Backing Onto Tranquil Green Space. Thoughtfully Upgraded With Stylish Pot Lights Throughout The Interior And Exterior, This Home Also Features A Professionally Finished Basement, Providing Additional Living Space For Family And Entertaining.The Main Level Offers An Ideal Layout With A Formal Living Room, Elegant Dining Room, And A Warm, Inviting Family Room Highlighted By A Cozy Fireplace.The Spacious Eat-In Kitchen Is Designed To Impress, Featuring Crisp White Cabinetry, Stainless Steel Appliances, Quartz Countertops, A Designer Backsplash, And A Walkout Through A Garden Door To The Patio-Creating The Perfect Setting For Seamless Indoor-Outdoor Living And Entertaining.Upstairs, The Spacious Primary Suite Includes A Walk-In Closet And A Private 4-Piece Ensuite. Two Additional Generously Sized Bedrooms Offer Ample Closet Space And Abundant Natural Light, Making Them Perfect For Family Members, Guests, Or A Home Office.

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

Closing Costs

Mortgage Amount
$620,000
Land Transfer Taxes$11,975
Legal Fees (Est.)
$
Total cash required for closing$168,475

Total Monthly Obligation

$3,946/mo
Mortgage $3,126
Monthly Loss $3,124
Principal$823
Interest$2,303
Property Tax$445
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
9.9%
Returns Index
16.2/ 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
$37,440/yr
NOI
$23,856/yr
Net Cash Flow
-$1,138/mo
Cash Margin
-36.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.7/ 100

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

Comparables

Properties near 1404 Trowbridge 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.