419 Maplewood Drive, Oshawa

$615,000
419 Maplewood Drive

$615,000

New
15d
Semi-Detached 2-Storey

419 Maplewood Drive, Oshawa

Total Monthly Obligation $3,192

Beds
4
Baths
3
Park
3
Sqft
1100-1500
DOM
15d
Score
20
Yield
5.2%
Cash on Cash
-2.3%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Semi-Detached
MLS® Number-E13878026
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-27.6 × 110 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-51-99
Taxes-$4,032.87 (2026)
Parking-3 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX Jazz INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60 Days/ TBA
Neighbourhood-O'Neill
Title-Residential Freehold

No agent assigned

All New Windows(2023), Gas Furnace (2021), Central Air(2021), Roof(2017),Carpet on Stairs(2026), Renovated 2nd Floor 4 Pc Bath (2026) This freshly painted Semi offers numerous updates and plenty of living space. 3+1 Bedrooms, 3 Washrooms, Rec Rm. On the main floor the eat-in kitchen features a back door to the large covered patio and fenced yard. At the back door is a 2 pc washroom. The large living room with laminate flooring and a picture window can be combined to a living room/dining room. On the second floor is a spacious primary bedroom, 2 additional bedrooms plus a newly renovated 4 pc bathroom - all bedrooms with closets and laminate flooring. The finished lower level includes a rec rm, 4th bedroom, 3-piece washroom and laundry area. 3 cars can be parked in driveway. Move in Ready!

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

Closing Costs

Mortgage Amount
$492,000
Land Transfer Taxes$8,775
Legal Fees (Est.)
$
Total cash required for closing$133,275

Total Monthly Obligation

$3,192/mo
Mortgage $2,481
Monthly Loss $2,539
Principal$653
Interest$1,828
Property Tax$336
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.8%34
10-Year IRR
10.5%
Returns Index
18.2/ 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
$31,680/yr
NOI
$19,979/yr
Net Cash Flow
-$816/mo
Cash Margin
-30.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
25.8/ 100

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

Comparables

Properties near 419 Maplewood 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.