3531 Simcoe Street N, Oshawa

$584,900
3531 Simcoe Street N

$584,900

New
22d
Detached2-Storey

3531 Simcoe Street N, Oshawa

Total Monthly Obligation $3,084

Beds
3
Baths
2
Park
5
Sqft
1100-1500
DOM
22d
Score
24
Yield
6.3%
Cash on Cash
2.7%
Cap Rate
5.2%
5Y IRR
17.7%
10Y IRR
16.4%
Property Type-Detached
MLS® Number-E13848696
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40.26 × 150 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,190.41 (2026)
Parking-5 - None
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Royal LePage Frank Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-Columbus
Title-Residential Freehold

No agent assigned

Welcome to prestigious Columbus living at its finest! This gorgeous 2 storey family sized home sits on a premium, oversized lot directly across from the scenic Columbus Golf Course, offering a rare blend of space, privacy, and location. Featuring an updated kitchen and the convenience of a main floor bathroom, this home is perfect for comfortable everyday living. Enjoy a large, private backyard, ideal for entertaining, relaxing, or whatever you can imagine! Located just minutes to the 407 for an easy commute and close to all the amenities of North Oshawa, this is a fantastic opportunity to own in one of the area's most desirable addresses.

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

Closing Costs

Mortgage Amount
$467,920
Land Transfer Taxes$8,173
Legal Fees (Est.)
$
Total cash required for closing$126,653

Total Monthly Obligation

$3,084/mo
Mortgage $2,359
Monthly Loss $2,463
Principal$621
Interest$1,738
Property Tax$349
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-2.9%4
5-Year IRR
13.4%60
10-Year IRR
13.3%
Returns Index
31.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$36,996/yr
NOI
$24,606/yr
Net Cash Flow
-$309/mo
Cash Margin
-10.0%1
Cash Flow Index
0.7/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
29.3/ 100

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

Comparables

Properties near 3531 Simcoe Street N

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.