900 Wilson Road N 305, Oshawa

$870,000
900 Wilson Road N 305

$870,000

New
23d
Condo ApartmentApartment

900 Wilson Road N 305, Oshawa

Total Monthly Obligation $5,574

Beds
2
Baths
2
Park
1
Sqft
1600-1799
DOM
23d
Score
15
Yield
5.1%
Cash on Cash
-10.8%
Cap Rate
2.3%
5Y IRR
7.2%
10Y IRR
8.1%
Property Type-Condo Apartment
MLS® Number-E13842544
Beds-2
Bathrooms-2
Size-1600-1799 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$5,939.04 (2026)
Maintenance-$1,370/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-COLDWELL BANKER - R.M.R. Real Estate
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Rolled
Foundation-Poured Concrete
Possession-TBD
Neighbourhood-Centennial
Title-Residential Condo & Other

No agent assigned

Welcome to Plaza 900 on Wilson Rd N, is a 14-storey condominium built by Kassinger Construction in 1987. This beautifully maintained and highly sought-after condo community offers an exceptional lifestyle for those seeking comfort, convenience, and a peaceful setting. The west facing suite 305 is light, bright, and inviting, with large windows, two balconies that overlook tranquil green-space and horizon views providing a wonderful sense of calm throughout the day. Offering over 1700 sq ft of living space, numerous improvements throughout this move-in ready home. The primary features a walkout to the largest balcony, oversized closets with customized shelving, and an ensuite 4pc bathroom. The 2nd bedroom includes large windows, closets and carpeted floors. The updated eat-in kitchen boasts stainless steel appliances, walk-in pantry and walk-out to a 2nd balcony as well as entry to the formal dining room. The open formal living room and separate den bring an added sense of peace and quiet, minimizing disturbances. Suite 305 includes in-suite laundry, an owned underground parking space, and a spacious locker that makes daily living effortless. Residents enjoy resort-style amenities including an indoor pool, fitness centre, party room, games room, media room, visitor parking, and concierge/security. Whether you prefer morning swims, social activities, or quiet evenings at home, everything is right at your fingertips. Plaza 900 is defined by convenience and is known for its friendly atmosphere and strong sense of community, making it an ideal fit for residents seeking a low-maintenance, lock-and-leave lifestyle. Located just minutes from the shops, restaurants, and conveniences along Taunton Road, this north Oshawa location offers easy access to everything you need while maintaining a serene, private environment. A wonderful opportunity to enjoy bright, comfortable condo living in one of Oshawa's most desirable buildings. Don't miss it!

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

Closing Costs

Mortgage Amount
$696,000
Land Transfer Taxes$13,875
Legal Fees (Est.)
$
Total cash required for closing$189,375

Total Monthly Obligation

$5,574/mo
Mortgage $3,509
Monthly Loss $4,651
Principal$923
Interest$2,586
Property Tax$495
Condo Fees$1,370
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.6%0
5-Year IRR
4.5%10
10-Year IRR
6.6%
Returns Index
6.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$44,052/yr
NOI
$14,868/yr
Net Cash Flow
-$2,270/mo
Cash Margin
-61.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
15.9/ 100

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

Comparables

Properties near 900 Wilson Road N 305

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.