2500 Hill Rise Court 23, Oshawa

$484,900
2500 Hill Rise Court 23

$484,900

New
3d
Condo TownhouseStacked Townhouse

2500 Hill Rise Court 23, Oshawa

Total Monthly Obligation $3,076

Beds
2
Baths
3
Park
1
Sqft
1200-1399
DOM
3d
Score
19
Yield
6.4%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Townhouse
MLS® Number-E14096646
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 20, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$6,285.61 (2026)
Maintenance-$396.74/mo
Locker-None
Parking-1 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX KEY2 REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Windfields
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully upgraded, bright and spacious stacked townhome in Oshawa's highly sought-after Windfields community. Featuring 2 generously sized bedrooms, 3 modern bathrooms, and a built-in garage with direct interior access, this home offers the perfect blend of style and functionality.The open-concept main floor is designed for everyday living and entertaining, showcasing a modern kitchen with a large centre island, breakfast bar, pantry, and stainless steel appliances. The sun-filled great room features expansive windows, while the dining area walks out to a private terrace-perfect for relaxing or hosting. A convenient 2-piece powder room completes the main level.Upstairs, both bedrooms offer exceptional privacy with their own 4-piece ensuites. The primary bedroom includes a walk-in closet, while the second bedroom features spacious his-and-hers closets. Upper-level laundry adds everyday convenience.Thoughtfully upgraded throughout, this home includes vinyl flooring (2025), hardwood stairs (2025), pot lights in the living room and bathrooms (2025), backlit smart bathroom mirrors (2025), and a smart thermostat (2025). Additional updates include washer & dryer (2020), blinds (2020), and garage door opener (2020).Enjoy low-maintenance living with condo fees covering garbage pickup, snow removal, lawn care, ground maintenance, window cleaning, and dryer vent cleaning.Ideally located minutes from Ontario Tech University, Durham College, Costco, shopping, restaurants, and Highways 407, 412, and 401. Surrounded by parks and with new schools opening in 2026, this home is perfect for first-time buyers, families, or investors.

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

Closing Costs

Mortgage Amount
$387,920
Land Transfer Taxes$6,173
Legal Fees (Est.)
$
Total cash required for closing$104,653

Total Monthly Obligation

$3,076/mo
Mortgage $1,956
Monthly Loss $2,562
Principal$515
Interest$1,441
Property Tax$524
Condo Fees$397
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.2%30
10-Year IRR
10.2%
Returns Index
16.1/ 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
$31,200/yr
NOI
$14,634/yr
Net Cash Flow
-$736/mo
Cash Margin
-28.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.1/ 100

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

Comparables

Properties near 2500 Hill Rise Court 23

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.