1318 Odessa Crescent, Oakville

$1,788,000
1318 Odessa Crescent

$1,788,000

Price Change
22d
Detached2-Storey

1318 Odessa Crescent, Oakville

Total Monthly Obligation $8,337

Beds
4
Baths
5
Park
4
Sqft
2500-3000
DOM
22d
Score
15
Yield
3.6%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-W13850434
Beds-4
Bathrooms-5
Size-2500-3000 sqft
Lot Size-50.08 × 143.77 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$8,997 (2025)
Parking-5 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-Wood Stove
Pool-None
Facing-West
Exterior-Cedar, Metal/Steel Siding
Roof-Flat
Foundation-Poured Concrete
Sewer-Sewer
Possession-To Be Arranged
Neighbourhood-1003 - CP College Park
Title-Residential Freehold

No agent assigned

EXCEPTIONAL COLLEGE PARK SETTING BACKING ONTO 16 MILE CREEK AND GLEN ABBEY GOLF COURSE! A RARE AND PRIVILEGED SETTING SURROUNDED BY NATURE AND PRIVACY. Tucked away on a quiet, tree-lined street, 1318 Odessa Crescent offers an exceptional setting surrounded by nature and privacy. Rebuilt in 2014, this contemporary residence is designed for modern family living. The stunning kitchen features an exposed beam ceiling, high-gloss cabinetry, pantry, brick backsplash, premium S/S appliances and countertop, massive quartzite island with seating for six, French door walkout, and attractive wood stove. A dining area with second backyard walkout, powder room with accent wall, and spacious living room with built-in projector and screen complete the main level. The sunken primary bedroom with water views offers a walk-in closet with custom vanity and wardrobe, plus a spa-inspired ensuite with double vanities and freestanding soaker tub (shower "as is"). Two additional bedrooms each offer walk-in closets with custom wardrobes and contemporary three-piece ensuites. The finished basement includes a recreation room, bedroom/den, laundry, three-piece bath, kitchenette rough-in, and ample storage (basement stairs "as is"). Additional highlights include floating cork flooring, 9' main level ceilings, 200-amp electrical panel, surround sound inside and out, 1.5-car garage with inside entry, EPDM rubber membrane roof. The incredibly private backyard is a true retreat with deck, patio, hot tub, sauna, perennial gardens, and towering trees. Minutes to Oakville and Glen Abbey Golf Clubs, Sunningdale PS, White Oaks SS (IB), Sheridan College, Holy Trinity CSS, Oakville Place, 16 Mile Sports Complex, and parks and trails. Commuters enjoy easy access to highways, transit, and GO Train. Downtown Oakville and the lake are also just a short drive away. Enjoy exceptional family living in a private, nature-rich setting where convenience and lifestyle come together beautifully. (some AI enhancements)

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

Closing Costs

Mortgage Amount
$1,430,400
Land Transfer Taxes$32,235
Legal Fees (Est.)
$
Total cash required for closing$391,335

Total Monthly Obligation

$8,337/mo
Mortgage $7,212
Monthly Loss $6,439
Principal$1,898
Interest$5,314
Property Tax$750
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
6.9%18
10-Year IRR
8.2%
Returns Index
10.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$64,356/yr
NOI
$44,423/yr
Net Cash Flow
-$3,510/mo
Cash Margin
-65.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
14.0/ 100

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

Comparables

Properties near 1318 Odessa 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.