1359 Klondike Drive, Oshawa

$1,050,000
1359 Klondike Drive

$1,050,000

New
9d
Detached2-Storey

1359 Klondike Drive, Oshawa

Total Monthly Obligation $5,210

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
9d
Score
15
Yield
3.4%
Cash on Cash
-9.9%
Cap Rate
2.5%
5Y IRR
7.8%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-E14032190
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-29.86 × 100.3 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$7,195.53 (2026)
Parking-3 - Attached
Basement-Walk-Out, Finished
Heating-Forced Air (Electric)
Brokerage-HOMELIFE/FUTURE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Kedron
Title-Residential Freehold

No agent assigned

Welcome To Your 3 Years Old Detached Home In Oshawa! Featuring 4 Spacious Bedrooms, 3 Modern Washrooms, And Plenty Of Natural Light Throughout, This Home Offers Both Comfort And Style. You'll Love The Bright, Open Layout And The Convenience Of Parking For 3 Cars. Hardwood Flooring Throughout The Main And Second Floors, Including Bedrooms, With Tile In Designated Areas. The Second Floor Includes A Convenient Laundry Room, A Spacious Primary Bedroom With A Luxurious 5-Piece Ensuite And Walk-In Closet, Along With Three Additional Bedrooms And A Modern Main Bathroom Located Just Minutes From Shopping Centers, Great Schools, And Highway 407, Everything You Need Is Right At Your Doorstep. Don't Wait-This Beautiful House

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

Closing Costs

Mortgage Amount
$840,000
Land Transfer Taxes$17,475
Legal Fees (Est.)
$
Total cash required for closing$228,975

Total Monthly Obligation

$5,210/mo
Mortgage $4,235
Monthly Loss $4,095
Principal$1,115
Interest$3,121
Property Tax$600
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.0%11
10-Year IRR
6.8%
Returns Index
6.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$35,568/yr
NOI
$20,316/yr
Net Cash Flow
-$2,542/mo
Cash Margin
-85.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.7/ 100

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

Comparables

Properties near 1359 Klondike Drive

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.