1523 Dunedin Crescent, Oshawa

$888,000
1523 Dunedin Crescent

$888,000

New
2d
Detached2-Storey

1523 Dunedin Crescent, Oshawa

Total Monthly Obligation $4,612

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
2d
Score
16
Yield
4.2%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-E14101988
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-40.03 × 113.13 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$7,860.96 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Royal LePage Frank Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Taunton
Title-Residential Freehold

No agent assigned

An exceptional home with opportunity to match. Offered at $888,000, 1523 Dunedin Crescent gives buyers the flexibility to move in and enjoy or purchase with a proposed seller leaseback at $5,000 per month for 24 months. That represents $120,000 in potential gross rental income over the initial term. Prefer to make it your own? The property is also available without the leaseback, with vacant possession on closing. Proudly maintained by its original owners, this all-brick four-bedroom home offers a thoughtfully designed living space on a quiet Oshawa crescent. Double entry doors welcome you into a thoughtful open-concept layout featuring hardwood and ceramic flooring, a striking wood staircase, and a kitchen and living area filled with natural light. The breakfast area opens onto a wood deck and fully fenced backyard, creating an inviting setting for morning coffee, summer dinners, and time outdoors. The spacious primary retreat features a walk-in closet and private five-piece ensuite, complemented by three additional well-sized bedrooms and a three-piece bathroom with an upgraded shower. A main-floor powder room, double garage, and kitchen reverse-osmosis drinking water system add everyday convenience. Quiet and friendly neighbourhood where kids can walk to schools and shopping is close by. This home combines comfortable family living with a flexible purchase opportunity. Move in or explore the seller leaseback - the choice is yours.

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

Closing Costs

Mortgage Amount
$710,400
Land Transfer Taxes$14,235
Legal Fees (Est.)
$
Total cash required for closing$193,335

Total Monthly Obligation

$4,612/mo
Mortgage $3,582
Monthly Loss $3,669
Principal$943
Interest$2,639
Property Tax$655
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.6%16
10-Year IRR
8.0%
Returns Index
9.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$36,948/yr
NOI
$20,892/yr
Net Cash Flow
-$1,841/mo
Cash Margin
-59.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.494
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.5/ 100

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

Comparables

Properties near 1523 Dunedin Crescent

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.