475 Beresford Path 7, Oshawa

$419,900
475 Beresford Path 7

$419,900

Price Change
21d
Condo TownhouseStacked Townhouse

475 Beresford Path 7, Oshawa

Total Monthly Obligation $2,483

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
800-899
DOM
21d
Score
18
Yield
5.0%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Condo Townhouse
MLS® Number-E13855988
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 2, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$3,521.54 (2025)
Maintenance-$295.92/mo
Locker-None
Parking-2 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-Keller Williams Energy Real Estate
Cooling-Central Air
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Central
Title-Residential Condo & Other

No agent assigned

Just 4 Years New, This Beautiful Two-Level Townhome Offers A Thoughtfully Designed, Open-Concept Main Level That Maximizes Both Space And Flow. Vinyl Flooring Runs Throughout The Main Floor, Which Also Includes A Convenient Powder Room And A Large Closet. The Sleek, Modern Kitchen Seamlessly Connects To The Living Area, Creating A Bright And Functional Space Ideal For Both Everyday Living And Entertaining. The Living Room Is Warm And Inviting, And Features An Electric Fireplace. The Kitchen Features A Stylish Backsplash, Quartz Countertops, Stainless Steel Appliances, And A Peninsula With Additional Seating That Naturally Bridges The Kitchen And Living Room. A Walk-Out From The Kitchen Leads To A Cozy Private Balcony, The Perfect Spot To Enjoy Your Morning Coffee. The Lower Level Features Two Bedrooms With Above-Grade Windows, A 4-Piece Bathroom, And Convenient In-Suite Laundry. This Home Presents An Excellent Opportunity To Own A Modern Townhome In A Central Location, Just Minutes To All Amenities, Transit, Highway 401, And Nearby Running Paths!

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

Closing Costs

Mortgage Amount
$335,920
Land Transfer Taxes$4,873
Legal Fees (Est.)
$
Total cash required for closing$90,353

Total Monthly Obligation

$2,483/mo
Mortgage $1,694
Monthly Loss $2,037
Principal$446
Interest$1,248
Property Tax$293
Condo Fees$296
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.2%15
10-Year IRR
7.8%
Returns Index
8.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$20,856/yr
NOI
$9,298/yr
Net Cash Flow
-$919/mo
Cash Margin
-52.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
29.8/ 100

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

Comparables

Properties near 475 Beresford Path 7

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.