865 Gentry Crescent, Oshawa

$598,000
865 Gentry Crescent

$598,000

New
23d
Att/Row/Townhouse2-Storey

865 Gentry Crescent, Oshawa

Total Monthly Obligation $3,148

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
23d
Score
20
Yield
5.4%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Att/Row/Townhouse
MLS® Number-E13845468
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-25 × 115 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,330 (2026)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BOSLEY REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-60/TBA
Neighbourhood-Eastdale
Title-Residential Freehold

No agent assigned

VALUE..SAFE QUIET LOCATION..UPDATED..NO CONDO FEES! GARAGE! MUST SEE.. Bigger than it looks. Like a semi ... only attached on one side. Welcome to this move in ready charming starter freehold home on a sought after crescent in a family friendly neighbourhood offering excellent schools, parks(Tot and Galahad 1 min away) , transit and so much more! 865 Gentry delivers a rare attached garage ideal for those snowy winters and a generous rear fully fenced( 2026) backyard that features no neighbours or homes behind backing onto greenspace, new eavestrough, a wooden deck ideal for entertaining and play with a natural gas line for the bbq, a generous shed and lovely trees perfect for gardeners and shade. This home is only attached at the garage on one side and has an entry to the backyard for easy access for lawn work. Inside, you are greeted with spacious principle rooms, 3 very generous bedrooms all with closets, sunny bright windows and walk out, new broadloom , fresh paint throughout, main floor ceiling updated taking off popcorn finish adding modern pot lights( 2024), eat in kitchen with roomy pantry and a sophisticated renovated 4 pc bathroom (2024). Complete with a bright finished lower level for your recreation with a convenient 2 piece bathroom and separate laundry room. Unbelievable value so come and see for yourself!

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

Closing Costs

Mortgage Amount
$478,400
Land Transfer Taxes$8,435
Legal Fees (Est.)
$
Total cash required for closing$129,535

Total Monthly Obligation

$3,148/mo
Mortgage $2,412
Monthly Loss $2,513
Principal$635
Interest$1,777
Property Tax$361
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.5/ 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
$32,592/yr
NOI
$20,503/yr
Net Cash Flow
-$704/mo
Cash Margin
-25.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.5/ 100

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

Comparables

Properties near 865 Gentry Crescent

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.