1095 Thompson Drive, Oshawa

$779,000
1095 Thompson Drive

$779,000

Price Change
25d
Att/Row/Townhouse2-Storey

1095 Thompson Drive, Oshawa

Total Monthly Obligation $3,517

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
25d
Score
20
Yield
4.4%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Att/Row/Townhouse
MLS® Number-E13837296
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.69 × 91.86 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Parking-2 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Kedron
Title-Residential Freehold

No agent assigned

Welcome To This Beautiful Freehold Townhouse In North Oshawa's Rapidly Growing Family-FriendlyCommunity *Offering 3 Bedrooms And 3 Bathrooms, This Well-Appointed Home Features A BrightOpen-Concept Layout Designed For Comfortable Everyday Living *The Main Floor ShowcasesHardwood Flooring, 9-Ft Ceilings, A Spacious Living And Dining Area, And A Modern KitchenComplete With A Large Centre Island, Ample Cabinetry, AndBreakfast Bar Seating *The Generous Primary Retreat Features A 4-Piece Ensuite And His-AndHers Closets, While Two Additional Bedrooms Provide Plenty Of Space For Family, Guests, Or AHome Office *Convenient Main-Floor Laundry Adds Everyday Functionality *Ideally Located CloseTo Schools, Parks, Shopping, Restaurants, Trails, Durham College, Hwy 407, And A Wide Range Of Amenities *This Home Offers The Perfect Blend Of Comfort, Convenience, And Community Living!

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

Closing Costs

Mortgage Amount
$623,200
Land Transfer Taxes$12,055
Legal Fees (Est.)
$
Total cash required for closing$169,355

Total Monthly Obligation

$3,517/mo
Mortgage $3,142
Monthly Loss $2,690
Principal$827
Interest$2,315
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,056/yr
NOI
$26,150/yr
Net Cash Flow
-$963/mo
Cash Margin
-33.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
24.2/ 100

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

Comparables

Properties near 1095 Thompson Drive

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.