287 Guelph Street, Oshawa

$639,900
287 Guelph Street

$639,900

New
15d
DetachedBungalow

287 Guelph Street, Oshawa

Total Monthly Obligation $3,342

HausQ Valuation Report
Beds
3
Baths
1
Park
3
Sqft
700-1100
DOM
15d
Score
20
Yield
5.3%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-E13876544
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-43.04 × 136.37 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,631.51 (2026)
Parking-4 - Detached
Basement-Partially Finished, Walk-Up
Heating-Forced Air (Gas)
Brokerage-RE/MAX Rouge River Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-15-30 Days TBA
Neighbourhood-Donevan
Title-Residential Freehold

No agent assigned

Wonderful all Brick 3 Bedroom Bungalow located in desirable mature, Family Neighbourhood! First time available in almost 60 years! Ideal location as steps to Clara Hughes public school, transit, Eastview and Farewell parks and minutes to 401 access! Desirable, Mature Donevan Neighbourhood! Bright, open eat-in Kitchen and Living Room! 3 Spacious Bedrooms and4pc bathroom! Basement offers additional kitchen, large Rec room with gas fireplace and vintage wet bar! Loads of storage! Has great in-law potential! Great curb appeal with front summer porch, ample parking for 3 to 4 cars! Detached garage! Very nice 43x136 ft lot. Well maintained 2nd owner home is a great start for first time buyers, those looking to downsize or investors looking to create in-law suite! Great opportunity to get in the market in this solid home in great family neighbourhood!

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

Closing Costs

Mortgage Amount
$511,920
Land Transfer Taxes$9,273
Legal Fees (Est.)
$
Total cash required for closing$138,753

Total Monthly Obligation

$3,342/mo
Mortgage $2,581
Monthly Loss $2,663
Principal$679
Interest$1,902
Property Tax$386
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.2%1
5-Year IRR
10.0%35
10-Year IRR
10.6%
Returns Index
18.8/ 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
$33,600/yr
NOI
$21,108/yr
Net Cash Flow
-$822/mo
Cash Margin
-29.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
25.0/ 100

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

Comparables

Properties near 287 Guelph Street

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.