879 Peggoty Circle, Oshawa

$1,330,000
879 Peggoty Circle

$1,330,000

New
10d
Detached2-Storey

879 Peggoty Circle, Oshawa

Total Monthly Obligation $6,399

Beds
6
Baths
4
Park
2
Sqft
2500-3000
DOM
10d
Score
15
Yield
3.3%
Cash on Cash
-9.9%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-E14030306
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-40.22 × 119.48 ft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,912 (2025)
Parking-4 - Attached
Basement-Apartment, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Above Ground
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Other
Sewer-Sewer
Possession-TBA
Neighbourhood-Eastdale
Title-Residential Freehold

No agent assigned

Fully renovated and move-in ready, this spacious 4+2 bedroom detached home features a private backyard with an above-ground pool. Ideally located near parks, conservation trails, schools, shopping, transit, and major highways. Offering over 3,000 sq. ft. of finished living space, including a bright walk-out basement apartment with a separate entrance. The main floor features formal living and dining rooms, a family room with a gas fireplace, and an updated kitchen with a walk-out to the deck and pool. Upstairs offers four generous bedrooms, including a primary suite with a 4-piece ensuite and walk-in closet.

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

Closing Costs

Mortgage Amount
$1,064,000
Land Transfer Taxes$23,075
Legal Fees (Est.)
$
Total cash required for closing$290,575

Total Monthly Obligation

$6,399/mo
Mortgage $5,365
Monthly Loss $4,987
Principal$1,412
Interest$3,953
Property Tax$659
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.3%12
10-Year IRR
6.9%
Returns Index
7.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$43,500/yr
NOI
$26,738/yr
Net Cash Flow
-$3,137/mo
Cash Margin
-86.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.0/ 100

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

Comparables

Properties near 879 Peggoty Circle

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.