865 Regent Drive, Oshawa

$637,000
865 Regent Drive

$637,000

New
2d
Detached2-Storey

865 Regent Drive, Oshawa

Total Monthly Obligation $3,416

Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
2d
Score
20
Yield
5.4%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-E14103076
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-56 × 123.75 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,656 (2025)
Parking-5 - Attached
Basement-Walk-Up, Separate Entrance
Heating-Forced Air (Electric)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Immediate
Neighbourhood-Eastdale
Title-Residential Freehold

No agent assigned

This Is The One You've Been Waiting For! Welcome To 865 Regent Dr, A Fully Renovated 4-Bedroom, 3-Bathroom Detached Home On A Quiet, Family-Friendly Street In Oshawa's Desirable Eastdale Community. Bright, Stylish And Completely Move-In Ready, This Home Has Been Thoughtfully Updated From Top To Bottom. The Main Floor Features Premium Flooring, Designer Lighting And A Beautiful Custom Kitchen Perfect For Everyday Living And Entertaining. Step Through The Brand-New Sliding Patio Door Onto The Expansive Rear Deck-An Ideal Space For Summer BBQs, Family Gatherings Or Relaxing Outdoors. Upstairs, You'll Find Four Spacious Bedrooms And Beautifully Renovated Bathrooms Featuring Custom Vanities, Premium Hardware And Spa-Inspired Finishes. Brand-New Windows Throughout The Main And Upper Levels Add Comfort, Efficiency And Peace Of Mind. Need More Space? The Partially Finished Basement Offers Incredible Flexibility With A Separate Walk-Up Entrance And Plenty Of Room For A Recreation Area, Home Office, Gym, Guest Space Or Potential Multi-Generational Living. All Of This In A Quiet, Private Setting Just Minutes From Schools, Parks, Shopping, Highway 401, GO Transit And Everyday Amenities. Detached. Renovated. 4 Bedrooms. 3 Bathrooms. Separate Basement Entrance. Move-In Ready. Homes Offering This Much Space, Flexibility And Finish At This Price Deserve A Closer Look. Book Your Private Showing And Come See Why 865 Regent Dr Could Be Your Next Home.

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

Closing Costs

Mortgage Amount
$509,600
Land Transfer Taxes$9,215
Legal Fees (Est.)
$
Total cash required for closing$138,115

Total Monthly Obligation

$3,416/mo
Mortgage $2,569
Monthly Loss $2,740
Principal$676
Interest$1,893
Property Tax$471
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.9%35
10-Year IRR
10.6%
Returns Index
18.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,452/yr
NOI
$20,851/yr
Net Cash Flow
-$832/mo
Cash Margin
-29.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.5/ 100

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

Comparables

Properties near 865 Regent 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.