872 Corbetts Road, Oshawa

$1,099,000
872 Corbetts Road

$1,099,000

New
25d
Detached2-Storey

872 Corbetts Road, Oshawa

Total Monthly Obligation $5,386

Beds
7
Baths
4
Park
5
Sqft
2000-2500
DOM
25d
Score
16
Yield
4.0%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-E13834452
Beds-7
Bathrooms-4
Size-2000-2500 sqft
Lot Size-46.47 × 112.27 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$6,936.37 (2025)
Parking-7 - Attached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX ULTIMATE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30/60 Days
Neighbourhood-Pinecrest
Title-Residential Freehold

No agent assigned

Spectacular opportunity to own this beautifully landscaped LEGAL 4+3 bedroom duplex in the highly sought-after Pinecrest community. Natural stone driveway with parking for 5. Featuring pot lights throughout, a bright and spacious family room with soaring vaulted ceilings, an elegant formal dining room with wainscoting, and a cozy living room with a fireplace. The oversized kitchen offers a gas stove, ample windows, and a separate breakfast area with a walkout to a private deck and backyard oasis, an entertainer's dream. The kitchen is complemented by updated appliances, including a fridge (2023), stove (2023), and dishwasher (2017). Insulated garage. Additional updates include a washer & dryer (2024), garage shelving for added storage, fresh paint throughout, a fully renovated primary 4-piece ensuite with separate soaker tub, and a fully renovated second-floor 4-piece bathroom. The expansive primary retreat features his-and-hers closets. Generate immediate income or accommodate extended family with the bright lower-level suite offering 3 generously sized bedrooms, a large living room, a full kitchen, a 4-piece bath, and oversized windows throughout. 200 Amp Panel. Basement is currently tenanted at $2,000/month plus 40% of utilities, with tenants willing to stay or vacate. An exceptional multigenerational living or investment opportunity in a family-friendly neighbourhood.

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,386/mo
Mortgage $4,433
Monthly Loss $4,220
Principal$1,167
Interest$3,267
Property Tax$578
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.7/ 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
$43,524/yr
NOI
$27,735/yr
Net Cash Flow
-$2,122/mo
Cash Margin
-58.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.0/ 100

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

Comparables

Properties near 872 Corbetts Road

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.