816 Beatrice Street E, Oshawa

$788,800
816 Beatrice Street E

$788,800

New
18d
DetachedSidesplit

816 Beatrice Street E, Oshawa

Total Monthly Obligation $3,980

Beds
4
Baths
2
Park
3
Sqft
1100-1500
DOM
18d
Score
19
Yield
5.1%
Cash on Cash
-2.0%
Cap Rate
4.1%
5Y IRR
14.0%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-E13863666
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-41.94 × 108.06 ft
Listed on site-Oct 5, 2026
Style-Sidesplit
Building Type-Detached
Age-16-30
Taxes-$5,072.6 (2026)
Parking-4 - Built-In
Basement-Apartment, Finished with Walk-Out, Full, Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Pinecrest
Title-Residential Freehold

No agent assigned

Newly Renovated 3+1 Bedroom Home | Bright In-Law Suite with Separate Entrance | Large Beautiful Deck with a Covered Pergola. Welcome to 816 Beatrice St E! Newly renovated and beautifully maintained, this move-in readyhome offers generous living space, modern updates and exceptional entertaining areas in adesirable, family-friendly Oshawa neighbourhood.BRIGHT & SPACIOUS: Abundant natural light creates a warm, inviting atmosphere. Three bedroomsprovide comfortable space for the family, while generous living areas are ideal for everydayrelaxation and memorable gatherings.LOWER-LEVEL IN-LAW SUITE: A bright, versatile space featuring an additional bedroom and bigwindows that welcome plenty of natural light. Perfect for extended family or guests, with aseparate exterior entrance and an access door to the garage for added convenience.BEAUTIFUL LARGE DECK: Walk out directly from the living room onto an impressive deck, creatinga seamless connection between indoor comfort and outdoor enjoyment. Ideal for summer barbecues,outdoor dining, entertaining friends or unwinding after a busy day.FAMILY-FRIENDLY LOCATION: Close to schools, parks, shopping plazas, grocery stores, restaurantsand public transit. Enjoy convenient access to Oshawa Centre, the university and gyms, plus anearby dog park and conservation area for outdoor recreation.With fresh renovations, flexible living space and wonderful indoor-outdoor entertaining, thiswelcoming home is ready for your next chapter. Book your showing today!

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

Closing Costs

Mortgage Amount
$631,040
Land Transfer Taxes$12,251
Legal Fees (Est.)
$
Total cash required for closing$171,511

Total Monthly Obligation

$3,980/mo
Mortgage $3,182
Monthly Loss $3,142
Principal$837
Interest$2,345
Property Tax$423
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.4%38
10-Year IRR
10.9%
Returns Index
20.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$40,500/yr
NOI
$26,877/yr
Net Cash Flow
-$942/mo
Cash Margin
-27.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
22.3/ 100

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

Comparables

Properties near 816 Beatrice 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.