488 George Ryan Avenue, Oakville

$1,200,000
488 George Ryan Avenue

$1,200,000

Price Change
23d
Semi-Detached 3-Storey

488 George Ryan Avenue, Oakville

Total Monthly Obligation $5,774

Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
23d
Score
17
Yield
4.1%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Semi-Detached
MLS® Number-W13842140
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-25.59 × 90.22 ft
Listed on site-Sep 30, 2026
Style-3-Storey
Building Type-Semi-Detached
Taxes-$6,704 (2026)
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-REAL ONE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-1010 - JM Joshua Meadows
Title-Residential Freehold

No agent assigned

Welcome to This Gorgeous 2018 Built Executive 4-Bedroom Semi-Detached Home On A Family Friendly Quiet Street In The Highly Sought-After Joshua Meadows Neighbourhood. Modern 3-Storey Layout With 2 Ensuites! Totally 2,555 Sqft Above Grade. Smooth 9 ft Ceilings and Pot Lights On Main! Hardwood Flooring Throughout. Spacious And Sun-Filled Kitchen Boasts Elegant White Cabinetry, Gleaming Stainless Appliances. On 2nd Floor, A Bright Family Room With Gas Fireplace, and A Rarely Offered Secondary Suite Boasts Its Own Private Ensuite, Providing Comfort And Convenience. It Also Comes With Upper-Level Laundry! Primary Bedroom Features A Large W/I Closet, 5Pc Ensuite & Elegant Balcony On 3rd Floor With Excellent Privacy. An EV Charging Outlet Ready in The Garage. Situated in High Ranking Schools Boundary. Close To All Amenities, Shopping Plazas, Costco, Restaurants, Transit, Quick Access To Highways. The Whole House is Freshly Painted and in Move-in Condition. It's A True Gem You Don't Want To Miss!

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

Closing Costs

Mortgage Amount
$960,000
Land Transfer Taxes$20,475
Legal Fees (Est.)
$
Total cash required for closing$261,975

Total Monthly Obligation

$5,774/mo
Mortgage $4,840
Monthly Loss $4,500
Principal$1,274
Interest$3,567
Property Tax$559
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
12.9/ 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
$49,440/yr
NOI
$33,292/yr
Net Cash Flow
-$2,066/mo
Cash Margin
-50.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.7/ 100

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

Comparables

Properties near 488 George Ryan Avenue

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.