54 Eastlawn Street, Oshawa

$699,900
54 Eastlawn Street

$699,900

New
9d
DetachedBungalow

54 Eastlawn Street, Oshawa

Total Monthly Obligation $3,621

Beds
4
Baths
2
Park
3
Sqft
700-1100
DOM
9d
Score
19
Yield
4.9%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-E14033176
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-49.04 × 157.09 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,072.6 (2026)
Parking-4 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Keller Williams Energy Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Donevan
Title-Residential Freehold

No agent assigned

Welcome to this beautifully renovated 2+2 bedroom, 2-bathroom detached bungalow in Oshawa's desirable Donevan community! Bright, inviting, and thoughtfully updated throughout, this home offers a fantastic open-concept layout with plenty of space for both everyday living and entertaining.The main floor features a stunning kitchen with modern finishes and ample workspace, flowing seamlessly into the dining area and large living room. A front-facing window fills the living space with natural light while offering a lovely view of the yard. Two generous bedrooms and a beautifully renovated full bathroom complete the main level. The finished lower level provides even more living space, featuring a spacious recreation room, two additional bedrooms, a full bathroom, and a convenient office nook - ideal for a growing family, guests, a home office, or flexible living arrangements. Thoughtful storage options throughout help keep everything organized. Step outside to an open backyard ready for your vision - create the outdoor retreat, garden, play space, or entertaining area you've always wanted. The location is hard to beat, with shops, restaurants, public transit, and everyday amenities all within walking distance. A fully renovated home with a bright, functional layout and a fantastic Donevan location - move-in ready and waiting for you to make it your own!

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

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$3,621/mo
Mortgage $2,823
Monthly Loss $2,878
Principal$743
Interest$2,080
Property Tax$423
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.1%30
10-Year IRR
9.9%
Returns Index
16.0/ 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
$34,416/yr
NOI
$21,402/yr
Net Cash Flow
-$1,040/mo
Cash Margin
-36.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
23.1/ 100

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

Comparables

Properties near 54 Eastlawn 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.