111 Oshawa Boulevard S, Oshawa

$499,000
111 Oshawa Boulevard S

$499,000

New
4d
Detached1 1/2 Storey

111 Oshawa Boulevard S, Oshawa

Total Monthly Obligation $2,736

Beds
5
Baths
2
Park
4
Sqft
1100-1500
DOM
4d
Score
28
Yield
7.2%
Cash on Cash
5.9%
Cap Rate
5.9%
5Y IRR
20.3%
10Y IRR
18.5%
Property Type-Detached
MLS® Number-E14097482
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-38 × 110 ft
Listed on site-Oct 19, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$4,177 (2025)
Parking-5 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Keller Williams Energy Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-Central
Title-Residential Freehold

No agent assigned

3+2 Bedroom Detached Home In Central Oshawa In A Child-Friendly Neighborhood! Great Location! Kitchen With Quartz Counter Tops, Under. Mount Sink .. Large Open Concept Living Room With Picture Window & Pot Lights. Separate Cozy Den. A lot of Living Space. Mudroom At Rear Of Property. Huge Lot! Detached Garage+4 Car Driveway. Steps To Park. Close To Shopping On King St E, Costco, Schools, Oshawa Centre, Hwy 401 Public Transit And All Amenities. A Must See!! Extras: Kitchen 21, Fridge 21, Stove 21, Dishwasher 21, Washer & Dryer. Painted Interior & Exterior 21. Laminate Flooring 21, Porcelain Bathroom Tiles 21, Modern Light Fixtures 21, Driveway 21, A/C 21.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,736/mo
Mortgage $2,013
Monthly Loss $2,206
Principal$530
Interest$1,483
Property Tax$348
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.8%35
Cash-on-Cash
-0.4%7
5-Year IRR
15.4%74
10-Year IRR
15.0%
Returns Index
39.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$36,000/yr
NOI
$23,723/yr
Net Cash Flow
-$36/mo
Cash Margin
-1.2%4
Cash Flow Index
3.8/ 100
Risk Profile
Weight: 20%
DSCR
0.9826
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
34.3/ 100

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

Comparables

Properties near 111 Oshawa Boulevard S

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.