21 Athabasca Street, Oshawa

$699,000
21 Athabasca Street

$699,000

New
7d
DetachedBungalow

21 Athabasca Street, Oshawa

Total Monthly Obligation $3,671

Beds
4
Baths
2
Park
3
Sqft
700-1100
DOM
7d
Score
18
Yield
4.9%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-E14089074
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-60 × 106.55 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,718.49 (2026)
Parking-4 - Attached
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Inground
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Vacant
Neighbourhood-Donevan
Title-Residential Freehold

No agent assigned

Welcome to 21 Athabasca Street, a beautifully refreshed, detached bungalow situated on an impressive 60 x 106.55-foot lot. This home invites you with a bright, freshly painted functional main floor. Modern brand-new flooring runs seamlessly throughout the upper level. The heart of the home features a warm family room and a newly refreshed kitchen boasting on-trend sage green cabinets, illuminated by chrome hardware and chic new light fixtures. Offering 3 generous bedrooms and 2 full bathrooms, the layout provides ample space for growing families, downsizers, or investors alike. The fully finished lower level includes new flooring in the living room. The basement dramatically expands your usable living area, offering incredible versatility as a recreation room, home gym, or workspace. There is a full kitchen and separate entrance, bedroom and full washroom, which positions it well to generate strong rental income. Step outside into your backyard oasis, which features a private swimming pool (currently winterized and ready for summer enjoyment). Complete with an attached garage, ample driveway parking, and a prime location close to top-tier schools, parks, shopping, and transit, this move-in-ready gem truly checks all the boxes.

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$3,671/mo
Mortgage $2,820
Monthly Loss $2,929
Principal$742
Interest$2,078
Property Tax$477
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.1/ 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
$34,416/yr
NOI
$20,756/yr
Net Cash Flow
-$1,090/mo
Cash Margin
-38.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.7/ 100

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

Comparables

Properties near 21 Athabasca 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.