900 Wilson Road N 1003, Oshawa

$749,000
900 Wilson Road N 1003

$749,000

New
22d
Condo ApartmentApartment

900 Wilson Road N 1003, Oshawa

Total Monthly Obligation $4,931

Beds
2
Baths
2
Park
1
Sqft
1400-1599
DOM
22d
Score
17
Yield
6.5%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Condo Apartment
MLS® Number-E13851158
Beds-2
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,718.49 (2026)
Maintenance-$1,233.21/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-DAN PLOWMAN TEAM REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-Centennial
Title-Residential Condo & Other

No agent assigned

Welcome To The Coveted 900 Wilson Rd N, Built By Kassinger Homes, Where Spacious Condo Living Meets Comfort, Convenience, And Standout Outdoor Space. This Over 1500 Sq Ft South-East Facing Unit Offers The Kind Of Room That Is Hard To Find, With Bright Principal Spaces, Thoughtful Updates, And 4 Walkouts To An Oversized Balcony That Extends The Living Space In A Meaningful Way. Inside, The Layout Feels Open And Practical, With An Engineered Hardwood Floor In The Living Room And Generous Space To Relax, Dine, Host, Or Simply Enjoy The Natural Light. The Kitchen Has Been Updated With Stainless Steel Appliances And Quartz Counters, Giving Everyday Cooking A Polished, Functional Setting. Both Bathrooms Have Been Renovated, Adding A Fresh, Modern Feel Where It Matters Most. Remote Blinds In The Den And Primary Bedroom Bring An Extra Layer Of Comfort And Convenience To Daily Living. Set In A Well-Maintained Building With Underground Parking, Indoor Pool, Hot Tub, Gym, Billiards, And Party Room, This Plaza 900 Suite Delivers Size, Lifestyle, And Amenities In One Impressive Package.

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$4,931/mo
Mortgage $3,021
Monthly Loss $4,136
Principal$795
Interest$2,226
Property Tax$477
Condo Fees$1,233
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.6%26
10-Year IRR
9.7%
Returns Index
14.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$49,020/yr
NOI
$21,201/yr
Net Cash Flow
-$1,255/mo
Cash Margin
-30.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.587
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
18.3/ 100

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

Comparables

Properties near 900 Wilson Road N 1003

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.