28 Osborne Crescent, Oakville

$1,249,000
28 Osborne Crescent

$1,249,000

New
4d
DetachedBacksplit 3

28 Osborne Crescent, Oakville

Total Monthly Obligation $5,860

Beds
3
Baths
3
Park
4
Sqft
1100-1500
DOM
4d
Score
16
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-W14093598
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-44.2 × 99.81 ft
Listed on site-Oct 19, 2026
Style-Backsplit 3
Building Type-Detached
Taxes-$5,361.39 (2026)
Parking-5 - Built-In
Basement-Finished, Walk-Up
Heating-Forced Air (Gas)
Brokerage-REAL ONE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Wood
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-1003 - CP College Park
Title-Residential Freehold

No agent assigned

5 Elite Picks! Here Are 5 Reasons To Make This Home Your Own: 1. Stunning Kitchen Boasting Ample Modern Cabinetry, Breakfast Bar, Quartz Countertops, Elegant Backsplash & Stainless Steel Appliances! 2. Beautiful Main Level with Hardwood Flooring Boasting Open Concept Dining Room & Living Room with Large Picture Window! 3. 3 Bedrooms & 2 Full Baths on Upper Level, with Oversized Primary Bedroom Boasting B/I Cabinetry, W/I Closet & Stunning 4pc Ensuite with Double Vanity & Large Glass-Panelled Shower... PLUS W/O to Large Deck Leading to Backyard! 4. Fantastic Income Potential with Separate Entrance Leading Down to Beautifully Finished Basement Featuring Spacious Rec Room (with Ample Space for Kitchen and/or Separate Bedroom), Laundry Area & Modern 3pc Bath ('18) with Large Vanity & Glass-Panelled Shower... Plus Large Crawl Space Storage! 5. Large Pie-Shaped Lot (44.2' x 99.81' x 71.9' x 113.82') Boasting Fully-Fenced, South-Facing Backyard Retreat with Lovely Patio Area with Pergola ('23), Perennial Gardens & Mature Trees... and Backs onto Oakville Golf Club!! All This & More!! All 3 Baths with Heated Flooring. Fantastic College Park Location on Mature Crescent Just Minutes from Parks & Trails, Schools, Sheridan College, Oakville Place, Oakville GO Station, Hwy Access & Many More Amenities! Freshly Painted D/R & L/R '26, New Light Fixtures & Pot Lights Thruout '26. New Curtains in PBR, New Curtains & Hardware in L/R '26, New Range Hood '25, Whole House Painted '24, New Heat Pump '24, Legal Addition with PBR Extension & Ensuite '18. ** Great Potential for Investment or In-Law Suite!

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

Closing Costs

Mortgage Amount
$999,200
Land Transfer Taxes$21,455
Legal Fees (Est.)
$
Total cash required for closing$272,755

Total Monthly Obligation

$5,860/mo
Mortgage $5,038
Monthly Loss $4,534
Principal$1,326
Interest$3,712
Property Tax$447
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 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
$44,460/yr
NOI
$30,153/yr
Net Cash Flow
-$2,525/mo
Cash Margin
-68.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 28 Osborne 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.