2500 Hill Rise Court 68, Oshawa

$489,900
2500 Hill Rise Court 68

$489,900

Price Change
23d
Condo TownhouseStacked Townhouse

2500 Hill Rise Court 68, Oshawa

Total Monthly Obligation $3,016

HausQ Valuation Report
Beds
2
Baths
3
Park
1
Sqft
1200-1399
DOM
23d
Score
19
Yield
6.0%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Condo Townhouse
MLS® Number-E13844014
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Sep 30, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Age-6-10
Taxes-$6,006.43 (2025)
Maintenance-$339.7/mo
Locker-None
Parking-1 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-Strive Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-Flexible
Neighbourhood-Windfields
Title-Residential Condo & Other

No agent assigned

Welcome to this newer, move-in ready townhome nestled in the highly desirable and rapidly growing Windfields neighbourhood of Oshawa. Perfectly located just minutes from Ontario Tech University, Durham College, top-rated schools, shopping, and convenient 407 access this home offers both lifestyle and investment appeal. Step inside to a bright and open-concept main floor filled with natural light, large windows, and a thoughtfully designed layout perfect for everyday living and entertaining. The modern kitchen features sleek cabinetry and flows seamlessly into the living and dining space, with a walkout to your own private balcony ideal for relaxing or hosting. Each spacious bedroom includes its own 4-piece ensuite bath, making this an ideal setup for families, multigenerational living, or student rental potential. Enjoy the added convenience of direct access from the attached garage, providing secure parking or extra storage space. This home blends comfort, functionality, and modern design all in a thriving community with everything at your doorstep. A must-see to truly appreciate the value and opportunity.

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

Closing Costs

Mortgage Amount
$391,920
Land Transfer Taxes$6,273
Legal Fees (Est.)
$
Total cash required for closing$105,753

Total Monthly Obligation

$3,016/mo
Mortgage $1,976
Monthly Loss $2,496
Principal$520
Interest$1,456
Property Tax$501
Condo Fees$340
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.4%26
10-Year IRR
9.5%
Returns Index
13.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$29,220/yr
NOI
$13,815/yr
Net Cash Flow
-$825/mo
Cash Margin
-33.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
26.1/ 100

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

Comparables

Properties near 2500 Hill Rise Court 68

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.