1811 Badgley Court, Oshawa

$979,000
1811 Badgley Court

$979,000

New
2d
Detached2-Storey

1811 Badgley Court, Oshawa

Total Monthly Obligation $5,084

Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
2d
Score
16
Yield
4.3%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-E14102660
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-47.64 × 168.16 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,120 (2026)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PERCY FULTON LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Taunton
Title-Residential Freehold

No agent assigned

Welcome to 1811 Badgley Road in Oshawa! This impressive 4-bedroom, 4-bathroom home offers a fantastic combination of space, comfort, and functionality, complete with a massive backyard perfect for entertaining and family enjoyment! Step inside to a welcoming foyer featuring a stunning curved hardwood staircase that adds elegance and character. The main floor boasts beautiful hardwood flooring, spacious principal rooms, and a functional layout ideal for everyday living and entertaining. Enjoy a bright formal living room with a beautiful arched window, a separate dining room perfect for hosting family gatherings, and a cozy family room featuring a fireplace. The spacious kitchen offers ample cabinetry, generous counter space, and plenty of room for meal preparation, while the convenient main-floor laundry adds everyday practicality. Upstairs, discover four generously sized bedrooms, including a spacious primary retreat complete with a walk-in closet and private ensuite featuring a relaxing soaker tub and separate shower. The additional bedrooms offer flexibility for growing families, guests, or a home office. The expansive unfinished basement provides incredible potential to create additional living space, a recreation room, home gym, or entertainment area tailored to your needs. Step outside and enjoy the massive backyard, offering endless possibilities for outdoor entertaining, gardening, family activities, or simply relaxing in your own private outdoor space. With its spacious interior, functional floor plan, and exceptional outdoor potential, this is a wonderful opportunity to make a home your own. Don't miss your chance to call 1811 Badgley Road home!

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

Closing Costs

Mortgage Amount
$783,200
Land Transfer Taxes$16,055
Legal Fees (Est.)
$
Total cash required for closing$213,355

Total Monthly Obligation

$5,084/mo
Mortgage $3,949
Monthly Loss $4,045
Principal$1,039
Interest$2,910
Property Tax$760
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.8/ 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
$42,480/yr
NOI
$24,612/yr
Net Cash Flow
-$1,898/mo
Cash Margin
-53.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.6/ 100

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

Comparables

Properties near 1811 Badgley Court

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.