1842 Dalhousie Crescent, Oshawa

$700,000
1842 Dalhousie Crescent

$700,000

New
8d
Detached2-Storey

1842 Dalhousie Crescent, Oshawa

Total Monthly Obligation $3,647

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
8d
Score
19
Yield
5.2%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-E14082706
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-26.75 × 130.71 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,381.39 (2026)
Parking-3 - Attached
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PERCY FULTON LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-60 Days
Neighbourhood-Samac
Title-Residential Freehold

No agent assigned

3 Bedroom + Den & 3 Bath Detached Home In Desirable Samac Community * Totally Updated In 2021* 130 Ft Depth x 51 Wide At Rear* Deep Pie-Shaped Lot* Pool-Sized Backyard With Hot Tub * Carpet-Free Throughout * Oak Stairs* Bright & Spacious Open-Concept Living & Dining Areas * Kitchen Featuring Quartz Countertops * Primary Bedroom With 5-Pc Semi-Ensuite * Finished Basement With Separate Entrance, Den Can Used As An Additional Bedroom, Recreation Room & 3-Pc Bathroom * Interior Garage Access* No Sidewalk * Conveniently Located Near Schools, U of T, Durham College, Parks, Shopping, Public Transit, Everyday Amenities & Hwy 407 *

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

Closing Costs

Mortgage Amount
$560,000
Land Transfer Taxes$10,475
Legal Fees (Est.)
$
Total cash required for closing$151,975

Total Monthly Obligation

$3,647/mo
Mortgage $2,824
Monthly Loss $2,904
Principal$743
Interest$2,081
Property Tax$448
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.8%34
10-Year IRR
10.5%
Returns Index
18.3/ 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
$36,276/yr
NOI
$22,767/yr
Net Cash Flow
-$926/mo
Cash Margin
-30.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
23.3/ 100

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

Comparables

Properties near 1842 Dalhousie Crescent

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.