1177 Lisgar Avenue, Oshawa

$799,000
1177 Lisgar Avenue

$799,000

New
17d
DetachedBungalow

1177 Lisgar Avenue, Oshawa

Total Monthly Obligation $3,993

Beds
5
Baths
3
Park
5
Sqft
700-1100
DOM
17d
Score
17
Yield
4.3%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-E13869004
Beds-5
Bathrooms-3
Size-700-1100 sqft
Lot Size-49.02 × 106 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,740.63 (2025)
Parking-5 - None
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-GALAXY STARS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Donevan
Title-Residential Freehold

No agent assigned

Stunning Fully Renovated Home with LEGAL BASEMENT APARTMENT on a Premium Lot in Donevan, Oshawa! Welcome to 1177 Lisgar Avenue, where modern elegance meets exceptional functionality. Situated on a generous 49 x 106 ft premium lot, this beautifully renovated home offers 3 spacious bedrooms (Main Floor) & 2 bedrooms (Basement) , 3 full bathrooms, 2 full kitchens, and a fully legal basement apartment-making it the perfect choice for families, multi-generational living, or buyers seeking excellent rental income potential. From the moment you step inside, you'll appreciate the quality craftsmanship and thoughtful upgrades throughout. The bright and inviting main floor features hardwood flooring, stylish LED pot lights throughout, fresh designer paint, a custom-built feature wall cabinet, and a stunning chef-inspired kitchen complete with quartz countertops, brand-new stainless steel appliances, and modern finishes. The beautifully updated main-floor bathroom perfectly complements the home's contemporary design. The fully renovated legal basement apartment features its own kitchen, luxury Laminate flooring, full 2 bathrooms, and private living space-ideal for generating rental income or accommodating extended family. Enjoy peace of mind with major upgrades already completed: New Roof (2022) New Furnace (2022) New Electrical Panel (2022) New Hot Water Tank (2024) Step outside to your own private retreat. The expansive, beautifully landscaped backyard offers plenty of green space for children to play, summer barbecues, family gatherings, or simply relaxing with your morning coffee in a peaceful setting. The extra-wide driveway comfortably accommodates up to five vehicles, providing ample parking for family and guests. Located in the highly desirable Donevan neighbourhood, this turnkey home is just minutes from schools, parks, shopping, public transit,Go Station and Highway 401, offering the perfect balance of convenience and community.

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$3,993/mo
Mortgage $3,223
Monthly Loss $3,145
Principal$848
Interest$2,375
Property Tax$395
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
8.9%
Returns Index
12.6/ 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
$34,500/yr
NOI
$21,809/yr
Net Cash Flow
-$1,405/mo
Cash Margin
-48.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.9/ 100

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

Comparables

Properties near 1177 Lisgar Avenue

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.