2500 Hill Rise Court 43, Oshawa

$433,000
2500 Hill Rise Court 43

$433,000

Price Change
25d
Condo TownhouseStacked Townhouse

2500 Hill Rise Court 43, Oshawa

Total Monthly Obligation $2,509

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
25d
Score
17
Yield
3.5%
Cash on Cash
-13.6%
Cap Rate
1.7%
5Y IRR
5.0%
10Y IRR
6.4%
Property Type-Condo Townhouse
MLS® Number-E13833602
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 28, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$4,406 (2026)
Maintenance-$195.35/mo
Locker-None
Parking-1 - Built-In
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-URBAN AVENUE REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-Flexible
Neighbourhood-Windfields
Title-Residential Condo & Other

No agent assigned

This Is The Low Maintenance Lifestyle You've Been Looking For! Built By Minto In 2019, The King Meadow Community Of Windfields, This 647 Sq Ft Bungalow Garden Flat "Gulliver End" Lovely Interior Garage Access, & Stackable W/D, Closet Organizers In Both W/I Closets, Varnished Oak Laminate Throughout. Incredible In-Suite Storage CRAWLSPACE. Energy Star High-Eff Heating & Cooling Equip.

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

Closing Costs

Mortgage Amount
$346,400
Land Transfer Taxes$5,135
Legal Fees (Est.)
$
Total cash required for closing$93,235

Total Monthly Obligation

$2,509/mo
Mortgage $1,747
Monthly Loss $2,050
Principal$460
Interest$1,287
Property Tax$367
Condo Fees$195
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.0%8
Cash-on-Cash
-17.9%0
5-Year IRR
1.8%5
10-Year IRR
4.5%
Returns Index
3.4/ 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
$14,940/yr
NOI
$4,296/yr
Net Cash Flow
-$1,389/mo
Cash Margin
-111.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.202
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
28.9/ 100

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

Comparables

Properties near 2500 Hill Rise Court 43

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.