471 Rossland Road E, Oshawa

$599,000
471 Rossland Road E

$599,000

New
4d
DetachedBungalow

471 Rossland Road E, Oshawa

Total Monthly Obligation $3,172

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
4d
Score
20
Yield
5.3%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Detached
MLS® Number-E14092222
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-110 × 50 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,573 (2025)
Parking-5 - Detached
Basement-Separate Entrance, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL HERITAGE REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-IMMED
Neighbourhood-O'Neill
Title-Residential Freehold

No agent assigned

Enjoy the ease of bungalow living with extensive updates already in place. This bright, well-maintained 3-bedroom home pairs hardwood floors throughout the main level with natural light and an inviting feel. From families putting down roots to downsizers seeking a manageable layout, there's plenty to appreciate here.Recent improvements include a new roof, eaves, soffits and downspouts, new windows and furnace, an enlarged driveway and a brand-new double garage. These major updates let you focus on settling in and making the space your own.A partially finished basement with a separate entrance offers room to grow, whether you envision additional living space, a dedicated home office or a recreation area.Set in an established neighbourhood with schools, parks, shopping, restaurants, transit and everyday essentials within easy reach, this home brings together comfort, convenience and future potential. A welcoming place to call home, with the improvements that matter already taken care of.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,172/mo
Mortgage $2,416
Monthly Loss $2,536
Principal$636
Interest$1,780
Property Tax$381
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.2%1
5-Year IRR
10.0%35
10-Year IRR
10.6%
Returns Index
18.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,968/yr
NOI
$19,698/yr
Net Cash Flow
-$775/mo
Cash Margin
-29.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.0/ 100

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

Comparables

Properties near 471 Rossland Road E

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.