2500 Hill Rise Court 128, Oshawa

$485,000
2500 Hill Rise Court 128

$485,000

New
3d
Condo TownhouseStacked Townhouse

2500 Hill Rise Court 128, Oshawa

Total Monthly Obligation $3,028

Beds
2
Baths
3
Park
1
Sqft
1200-1399
DOM
3d
Score
20
Yield
6.4%
Cash on Cash
-2.9%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Condo Townhouse
MLS® Number-E14096768
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 20, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Age-6-10
Taxes-$5,702 (2025)
Maintenance-$396/mo
Locker-None
Parking-1 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX COMMUNITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Possession-30/60
Neighbourhood-Windfields
Title-Residential Condo & Other

No agent assigned

Welcome to stylish and immaculate condo townhouse in the highly desirable Windfields community. The main floor has a great layout with a spacious kitchen, living room, dining room, and an oversized balcony for entertaining guests; the upper floor has two spacious bedrooms, each with an ensuite, and a laundry room for easy access. Conveniently located just minutes from Ontario Tech University, Durham College, Highway 407, Costco, shopping centers, and other amenities. This modern and low-maintenance home in a well-established neighborhood is an excellent opportunity first time homebuyers, investors, downsizers, and small families.

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

Closing Costs

Mortgage Amount
$388,000
Land Transfer Taxes$6,175
Legal Fees (Est.)
$
Total cash required for closing$104,675

Total Monthly Obligation

$3,028/mo
Mortgage $1,956
Monthly Loss $2,513
Principal$515
Interest$1,442
Property Tax$475
Condo Fees$396
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.6%33
10-Year IRR
10.5%
Returns Index
17.5/ 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
$31,200/yr
NOI
$15,226/yr
Net Cash Flow
-$688/mo
Cash Margin
-26.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
26.6/ 100

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

Comparables

Properties near 2500 Hill Rise Court 128

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.