321 Blackthorn Street 39, Oshawa

$449,000
321 Blackthorn Street 39

$449,000

New
3d
Condo Townhouse2-Storey

321 Blackthorn Street 39, Oshawa

Total Monthly Obligation $2,863

Beds
3
Baths
2
Park
1
Sqft
1400-1599
DOM
3d
Score
22
Yield
7.2%
Cash on Cash
0.1%
Cap Rate
4.6%
5Y IRR
15.7%
10Y IRR
14.7%
Property Type-Condo Townhouse
MLS® Number-E14098650
Beds-3
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,103.43 (2026)
Maintenance-$592.8/mo
Locker-None
Parking-2 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-Royal LePage Frank Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Possession-TBD
Neighbourhood-Eastdale
Title-Residential Condo & Other

No agent assigned

Bright, Inviting & Move-In Ready! Welcome To This Spacious 3-Bedroom Townhome In Oshawa's Family-Friendly Eastdale Community, Offering A Fantastic Combination Of Comfortable Living, Outdoor Space & Low-Maintenance Convenience. Step Inside To A Welcoming Entry With A Convenient Powder Room & Coat Closet Before Heading Up To The Sun-Filled Main Level. The Spacious Living Room Features A Large Front-Facing Window Allowing Natural Light To Pour In, While The Dining Area Overlooks The Backyard & Flows Seamlessly Into The Kitchen With Ample Cabinetry & Counter Space, Creating A Functional Space For Everyday Living & Entertaining. Upstairs, You'll Find 3 Well-Sized Bedrooms, Including A Generous Primary With A Large Window & Double Closet, Along With A Full 4-Piece Bathroom. The Bright Finished Lower Level Adds Valuable Living Space With Vinyl Flooring, Laundry, Excellent Under-Stair Storage & A Walkout To The Backyard. Step Outside To A Spacious Patio Surrounded By Mature Trees, Creating A Private, Shaded Setting Perfect For Morning Coffee, Family BBQs, Relaxing & Summer Evenings With Friends. Residents Also Enjoy Access To The Complex's Outdoor Pool, Adding Another Fantastic Space To Enjoy Throughout The Warmer Months! Even More Exciting, The Property Directly Behind The Backyard Is Being Developed Into A Large City Park, Bringing Wonderful Green Space & Recreation Right Outside Your Door. Conveniently Located Close To Schools, Transit, Shopping & Everyday Amenities, Making Daily Life Easy & Accessible. A Wonderful Opportunity For First-Time Buyers, Growing Families Or Anyone Looking For Comfortable Living With Plenty Of Space Without The Maintenance Of A Detached Home! EXTRAS: Maintenance Fees Include Water, Landscaping, Snow Removal & Outdoor Pool Access. Roof (2021) Covered By Condo Corporation. Furnace & A/C (2023). All Windows Replaced Approx. 3 Years Ago. Fridge, Stove, Washer, Dryer, Light Fixtures, Window Coverings.

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$2,863/mo
Mortgage $1,811
Monthly Loss $2,386
Principal$477
Interest$1,335
Property Tax$259
Condo Fees$593
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.7%48
10-Year IRR
12.1%
Returns Index
24.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$32,496/yr
NOI
$16,629/yr
Net Cash Flow
-$425/mo
Cash Margin
-15.7%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
29.2/ 100

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

Comparables

Properties near 321 Blackthorn Street 39

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.