950 Swiss Heights, Oshawa

$1,350,000
950 Swiss Heights

$1,350,000

New
8d
DetachedBungaloft

950 Swiss Heights, Oshawa

Total Monthly Obligation $6,665

Beds
6
Baths
4
Park
8
Sqft
2500-3000
DOM
8d
Score
15
Yield
3.5%
Cash on Cash
-9.7%
Cap Rate
2.5%
5Y IRR
8.0%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-E14082394
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-200.17 × 131.98 ft
Listed on site-Oct 15, 2026
Style-Bungaloft
Building Type-Detached
Taxes-$10,136.28 (2026)
Parking-10 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Keller Williams Energy Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-Inground, Salt
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Septic
Possession-90-120 days
Neighbourhood-Pinecrest
Title-Residential Freehold

No agent assigned

Rare Offering in Prestigious Maxwell Village! This exceptional 5+1 bedroom, 4-bathroom bungaloft sits on a spectacular half-acre lot with an impressive 200 ft of frontage. Tastefully updated and move-in ready, this one-of-a-kind home offers spacious principal rooms, a beautifully renovated kitchen with high-end JennAir appliances and a new 2024 refrigerator, plus two wood-burning fireplaces. The spacious primary suite features a stunningly updated, spa-inspired ensuite (2022), while the finished basement provides additional living and recreation space, a pool table, and flexibility for extended family. A separate unfinished area is already plumbed and wired for a future kitchen. Recent improvements include the 2022 roof primary ensuite, pool and landscaping. Step outside to your private, resort-inspired backyard featuring an in-ground saltwater pool, gazebo, fire pit, water feature, raised cedar garden beds and extensive landscaping, creating the perfect setting for relaxing and entertaining. With generous outdoor space, a large driveway and exceptional versatility for family living, this remarkable Maxwell Village property offers a rare combination of space, privacy and lifestyle. A truly unique opportunity in one of Oshawa's most prestigious neighbourhoods!

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

Closing Costs

Mortgage Amount
$1,080,000
Land Transfer Taxes$23,475
Legal Fees (Est.)
$
Total cash required for closing$294,975

Total Monthly Obligation

$6,665/mo
Mortgage $5,446
Monthly Loss $5,232
Principal$1,433
Interest$4,013
Property Tax$845
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.0%0
5-Year IRR
5.4%12
10-Year IRR
7.0%
Returns Index
7.4/ 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
$46,800/yr
NOI
$27,484/yr
Net Cash Flow
-$3,155/mo
Cash Margin
-80.9%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
14.8/ 100

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

Comparables

Properties near 950 Swiss Heights

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.