203 Lady Angela Avenue, Oshawa

$929,000
203 Lady Angela Avenue

$929,000

New
8d
Detached2-Storey

203 Lady Angela Avenue, Oshawa

Total Monthly Obligation $4,670

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
8d
Score
16
Yield
3.9%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-E14034760
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-30.18 × 104.09 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,569.18 (2026)
Parking-3 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-30-59 days
Neighbourhood-Windfields
Title-Residential Freehold

No agent assigned

Don't miss this beautifully upgraded, ENERGY STAR-certified four-bedroom, four-bathroom detached home in sought-after Windfields. Ideally located approximately 1 km from Costco, FreshCo, restaurants, banks and everyday amenities, with convenient access to Highways 407, 418 and 412, Durham College and Ontario Tech University. The bright, open-concept main floor features nine-foot ceilings, red oak hardwood, an oak staircase with black steel pickets and a spacious family room with southern exposure. The upgraded kitchen offers modern cabinetry, a stylish backsplash, stainless steel appliances, a gas stove and high-CFM range hood. The breakfast area overlooks a large backyard deck, landscaped yard, garden space and durable 6x6-post fencing. Additional highlights include Lennox A/C, Wi-Fi garage access, LED lighting, fresh paint (2025), new toilets (2024), a basement bathroom rough-in, an expanded interlocked driveway, inside garage access and an owned hot water tank with no monthly rental fees. Meticulously maintained, move-in ready and ideally located-this exceptional Windfields home is a must-see! Appliances, Home monitoring System and Outdoor Umbrella Included as Extras.

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

Closing Costs

Mortgage Amount
$743,200
Land Transfer Taxes$15,055
Legal Fees (Est.)
$
Total cash required for closing$202,355

Total Monthly Obligation

$4,670/mo
Mortgage $3,747
Monthly Loss $3,684
Principal$986
Interest$2,761
Property Tax$547
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.4%16
10-Year IRR
7.8%
Returns Index
9.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$36,096/yr
NOI
$21,417/yr
Net Cash Flow
-$1,963/mo
Cash Margin
-65.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.3/ 100

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

Comparables

Properties near 203 Lady Angela Avenue

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.