65 Wilson Road N, Oshawa

$698,800
65 Wilson Road N

$698,800

New
3d
DuplexBungalow

65 Wilson Road N, Oshawa

Total Monthly Obligation $3,624

HausQ Valuation Report
Beds
5
Baths
2
Park
4
Sqft
700-1100
DOM
3d
Score
21
Yield
5.7%
Cash on Cash
-0.2%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Duplex
MLS® Number-E14097612
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-48.88 × 120.11 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Duplex
Taxes-$5,167.12 (2026)
Parking-4 - None
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXCEL REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-O'Neill
Title-Residential Freehold

No agent assigned

Prime Investment Opportunity or Smart Homeownership! Looking for a high-yielding investment or a smart way to offset your mortgage? This spacious, legal two-unit home on a premium corner lot offers the best of both worlds! Live in One, Rent the Other - or Rent Both! Enjoy comfortable living while generating steady rental income, or add a turnkey asset to your portfolio. Key Highlights: Fully Independent Living: 2 Kitchens, 2 Bathrooms, and 2 Separate Laundry setups. Freshly Upgraded Mainfloor and Basement: Modern Cabinets with stylish finishes. Solid Brick Construction: Built to last with timeless curb appeal. Location, Location, Location! Nestled in a highly desirable neighborhood just steps away from shopping plazas, top schools, parks, medical clinics, public transit, and major highways. Opportunities like this don't stay on the market for long. Book your private showing today!

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

Closing Costs

Mortgage Amount
$559,040
Land Transfer Taxes$10,451
Legal Fees (Est.)
$
Total cash required for closing$151,711

Total Monthly Obligation

$3,624/mo
Mortgage $2,819
Monthly Loss $2,883
Principal$742
Interest$2,077
Property Tax$431
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.2%2
5-Year IRR
11.5%46
10-Year IRR
11.8%
Returns Index
24.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$39,600/yr
NOI
$25,973/yr
Net Cash Flow
-$654/mo
Cash Margin
-19.8%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
24.6/ 100

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

Comparables

Properties near 65 Wilson Road N

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.