119 Colborne Street E, Oshawa

$724,888
119 Colborne Street E

$724,888

New
18d
Detached2-Storey

119 Colborne Street E, Oshawa

Total Monthly Obligation $3,716

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
18d
Score
21
Yield
5.7%
Cash on Cash
0.1%
Cap Rate
4.6%
5Y IRR
15.6%
10Y IRR
14.7%
Property Type-Detached
MLS® Number-E13863278
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-40.32 × 131.66 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,000.27 (2025)
Parking-4 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE MEADOWTOWNE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-90+ Days
Neighbourhood-O'Neill
Title-Residential Freehold

No agent assigned

Welcome to this beautifully upgraded home in the heart of Oshawa, offering the perfect blend of style, space and versatility. This home is a great opportunity for a family looking to settle down or an investor looking for the newest addition to their portfolio. From the moment you walk in, you'll notice an abundance of natural light enhanced by pot lights that make this home bright and inviting after a long day. Take a look around and fall in love with the tasteful upgrades, modern finishes and spacious rooms that make this home the one. The finished basement provides excellent flexibility for an in-law suite, private home office, entertainer's den or playroom. The choice is yours! With three separate entrances, this home also offers great multi-unit potential. Just a few steps away, you'll find a Costco and NoFrills among many other shops and restaurants. UOIT, Oshawa Centre, Highway 401, GO station, parks, entertainment and more are all conveniently located nearby. This an opportunity you don't want to miss! *** EXTRAS *** Brand new windows & brand new roof.

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

Closing Costs

Mortgage Amount
$579,910
Land Transfer Taxes$10,973
Legal Fees (Est.)
$
Total cash required for closing$157,451

Total Monthly Obligation

$3,716/mo
Mortgage $2,924
Monthly Loss $2,946
Principal$769
Interest$2,155
Property Tax$417
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.9%2
5-Year IRR
11.8%48
10-Year IRR
12.0%
Returns Index
25.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$41,100/yr
NOI
$27,490/yr
Net Cash Flow
-$633/mo
Cash Margin
-18.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
24.4/ 100

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

Comparables

Properties near 119 Colborne Street E

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.