1124 Greentree Path, Oshawa

$577,876
1124 Greentree Path

$577,876

New
26d
Att/Row/Townhouse3-Storey

1124 Greentree Path, Oshawa

Total Monthly Obligation $2,706

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
26d
Score
22
Yield
5.5%
Cash on Cash
2.1%
Cap Rate
5.0%
5Y IRR
17.2%
10Y IRR
16.0%
Property Type-Att/Row/Townhouse
MLS® Number-E13840660
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-25 × 47.5 ft
Listed on site-Sep 27, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-MINTO REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate/Flexible
Neighbourhood-Kedron
Title-Residential Freehold

No agent assigned

Welcome to The Heights of Harmony in North Oshawa, a master-planned community by award-winning builder Minto. This beautiful Pine 4 End model offers a desirable South exposure and approximately 1,484 sq. ft. of thoughtfully designed living space. This stunning back-to-back townhome features 3 bedrooms and 2.5 bathrooms, along with quality finishes throughout. Enjoy 9 ft. ceilings on the second floor, an inviting outdoor balcony, and laminate flooring on the second level (excluding tiled areas). The home also includes a single-car garage for added convenience. Perfectly located just steps from Highway 407, shopping, community centers, parks, Durham College, and Ontario Tech University (UOIT), this home provides both comfort and exceptional accessibility.

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

Closing Costs

Mortgage Amount
$475,245($12,944 CMHC)
Land Transfer Taxes$8,033
Legal Fees (Est.)
$
Total cash required for closing$125,108

Total Monthly Obligation

$2,771/mo
Mortgage $2,396
Monthly Loss $2,141
Principal$631
Interest$1,766
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.9%3
5-Year IRR
11.3%45
10-Year IRR
12.2%
Returns Index
24.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$31,536/yr
NOI
$23,882/yr
Net Cash Flow
-$406/mo
Cash Margin
-15.5%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
82.2%14
Vacancy Buffer
3.4 mo59
Risk Index
29.4/ 100

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

Comparables

Properties near 1124 Greentree Path

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.