178 Windsor Street, Oshawa

$508,000
178 Windsor Street

$508,000

New
8d
DetachedBungalow

178 Windsor Street, Oshawa

Total Monthly Obligation $2,747

HausQ Valuation Report
Beds
2
Baths
1
Park
4
Sqft
< 700
DOM
8d
Score
18
Yield
4.4%
Cash on Cash
-6.2%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-E14080546
Beds-2
Bathrooms-1
Size-< 700 sqft
Lot Size-37.67 × 136.18 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,875.34 (2026)
Parking-5 - Detached
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding
Roof-Shingles
Foundation-Block
Sewer-Sewer
Possession-90-120
Neighbourhood-Donevan
Title-Residential Freehold

No agent assigned

Welcome to 178 Windsor Street in Oshawa's mature Donevan neighbourhood! This charming detached bungalow has been reimagined inside and out. Set on a generous private lot, the property offers a fully fenced yard and an inviting entertainer's backyard - perfect for hosting family and friends or enjoying outdoor living. Step inside to discover a renovated kitchen, an updated bathroom, and a bright living room with a large picture window. Freshly painted and modernized throughout, this move-in-ready home is ready for you to enjoy! The large driveway offers parking for 5 vehicles, plus an additional parking space in the detached garage with hydro. No sidewalk to shovel in winter! Parks, public transit, shopping, and everyday amenities are all nearby. Highway 401 is 4 minutes away by car.1-minute walk to Clara Hughes Public School. A fantastic opportunity for first-time buyers, downsizers, or investors looking for a home in an established Oshawa neighbourhood!

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

Closing Costs

Mortgage Amount
$406,400
Land Transfer Taxes$6,635
Legal Fees (Est.)
$
Total cash required for closing$109,735

Total Monthly Obligation

$2,747/mo
Mortgage $2,049
Monthly Loss $2,208
Principal$539
Interest$1,510
Property Tax$323
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.6%17
10-Year IRR
8.0%
Returns Index
9.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$22,584/yr
NOI
$11,950/yr
Net Cash Flow
-$1,053/mo
Cash Margin
-56.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.494
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
27.7/ 100

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

Comparables

Properties near 178 Windsor 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.