1992 Cameron Lott Crescent, Oshawa

$599,900
1992 Cameron Lott Crescent

$599,900

New
21d
Att/Row/Townhouse3-Storey

1992 Cameron Lott Crescent, Oshawa

Total Monthly Obligation $3,236

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
21d
Score
19
Yield
5.3%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Att/Row/Townhouse
MLS® Number-E13853030
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20.01 × 45.93 ft
Listed on site-Oct 2, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,293.15 (2026)
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Vacant/flexible
Neighbourhood-Kedron
Title-Residential Freehold

No agent assigned

Stunning 2-year-old 3-bedroom, 3-bathroom townhouse located in Oshawa's highly sought-after Kedron community! This modern home offers an open-concept layout with a bright and spacious living area, upgraded kitchen featuring stainless steel appliances, and a living area that walks out to a private balcony - perfect for entertaining. The primary bedroom includes his and her closets and a 3-piece ensuite and a balcony directly from the bedroom. Enjoy the convenience of a built-in garage with direct access to the home. Located just minutes from Hwy 407, top-rated schools, shopping, parks, restaurants, and other major amenities. Ideal for families, professionals, seeking a move-in-ready home in a growing neighborhood. Don't miss this opportunity to live in one of Oshawa's most desirable communities!

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,236/mo
Mortgage $2,420
Monthly Loss $2,599
Principal$637
Interest$1,783
Property Tax$441
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.4%32
10-Year IRR
10.2%
Returns Index
16.9/ 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
$31,764/yr
NOI
$18,794/yr
Net Cash Flow
-$854/mo
Cash Margin
-32.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
25.3/ 100

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

Comparables

Properties near 1992 Cameron Lott Crescent

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.