61 Great Gabe Crescent, Oshawa

$725,000
61 Great Gabe Crescent

$725,000

New
9d
Att/Row/Townhouse2-Storey

61 Great Gabe Crescent, Oshawa

Total Monthly Obligation $3,759

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
9d
Score
18
Yield
4.8%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.9%
Property Type-Att/Row/Townhouse
MLS® Number-E14031778
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20.01 × 97.07 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$5,513.7 (2026)
Parking-2 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX Jazz INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Windfields
Title-Residential Freehold

No agent assigned

Welcome home to this stunning freehold townhome that exudes pride of ownership throughout! Meticulously cared for with lovely upgrades, this charming home will WOW you! Open-concept main floor with tasteful luxury vinyl plank flooring, smooth ceilings, and large windows for ample natural light. The eat-in kitchen features all-new appliances and a walk-out to the back deck for easy BBQ access. Backing onto the Oshawa fire station with no residential neighbours behind, the ultimate in privacy in the neighbourhood! Upstairs, you will find three generous-sized bedrooms, all featuring large closets for ample storage. The primary bedroom features a large walk-in closet and a 4-pc spa-like ensuite bathroom! The finished basement is large and bright, with a walk-out to the fully fenced backyard and features a large storage area and bathroom rough-in. Direct access to the house from the garage makes parking a breeze all year round. Located in the heart of Windfields with amazing walkability to every amenity you will need, including restaurants, banks, bakeries, grocery shops, and Costco. With such close proximity to the tollfree407, this location is a true gem! All that is left to do is move in, and enjoy!

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

Closing Costs

Mortgage Amount
$580,000
Land Transfer Taxes$10,975
Legal Fees (Est.)
$
Total cash required for closing$157,475

Total Monthly Obligation

$3,759/mo
Mortgage $2,924
Monthly Loss $2,989
Principal$770
Interest$2,155
Property Tax$459
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.5%26
10-Year IRR
9.5%
Returns Index
14.2/ 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
$34,440/yr
NOI
$20,982/yr
Net Cash Flow
-$1,176/mo
Cash Margin
-41.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
22.1/ 100

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

Comparables

Properties near 61 Great Gabe Crescent

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.