1186 Rexton Drive, Oshawa

$919,900
1186 Rexton Drive

$919,900

New
2d
Detached2-Storey

1186 Rexton Drive, Oshawa

Total Monthly Obligation $4,685

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
2d
Score
17
Yield
4.4%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-E14100736
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-30 × 104 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$7,196 (2025)
Parking-3 - Attached
Basement-Partially Finished, Full
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Vacant
Neighbourhood-Kedron
Title-Residential Freehold

No agent assigned

This beautiful 4-bedroom detached home sits on a quiet, family-friendly street in one of Oshawa's most desirable residential neighbourhoods, minutes to schools, shopping, parks and major highways. A grand double-door entry leads to a bright, open-concept main floor with 9 ft ceilings. The spacious living/dining room, with spotlights and a cozy fireplace, is perfect for everyday living and hosting. The kitchen features a centre island with granite countertop and stainless steel built-in appliances. Upstairs, 4 generous bedrooms include a master bedroom with high ceilings, walk-in closet and a spacious 5pc ensuite. This level offers the convenience of a laundryroom. The lower level offers a large rec/family room, ideal for movie nights and entertaining. Parking for 3 cars! Move-in ready energy star home, close to everything. Book your private showing today!

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

Closing Costs

Mortgage Amount
$735,920
Land Transfer Taxes$14,873
Legal Fees (Est.)
$
Total cash required for closing$200,353

Total Monthly Obligation

$4,685/mo
Mortgage $3,711
Monthly Loss $3,709
Principal$976
Interest$2,734
Property Tax$600
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.7%22
10-Year IRR
8.8%
Returns Index
12.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$40,308/yr
NOI
$24,581/yr
Net Cash Flow
-$1,662/mo
Cash Margin
-49.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.7/ 100

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

Comparables

Properties near 1186 Rexton Drive

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.