1057 Exeter Street, Oshawa

$659,900
1057 Exeter Street

$659,900

New
8d
Detached2-Storey

1057 Exeter Street, Oshawa

Total Monthly Obligation $3,435

Beds
3
Baths
3
Park
3
Sqft
1100-1500
DOM
8d
Score
20
Yield
5.2%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-E14080112
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-60.97 × 105.09 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,773.28 (2026)
Parking-3 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK FIRST GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flex/Immediate
Neighbourhood-Centennial
Title-Residential Freehold

No agent assigned

Welcome to 1057 Exeter Street, a detached two-storey home in Oshawa's desirable Beau Valley neighbourhood. Set on a generous lot in an established North Oshawa community, this 3-bedroom, 3-bathroom home offers a functional layout with plenty of room to make it your own. The main floor features hardwood and tile flooring, a combined living and dining area, and a spacious kitchen with ample cabinetry, tile backsplash and pot lighting. At the back of the home, a four-season addition provides extra living space and a walkout to the deck. Whether hosting family and friends or enjoying a quiet evening at home, the layout offers flexibility for everyday living. Upstairs, you'll find three generous-sized bedrooms, including an oversized primary bedroom with laminate flooring, bright windows and double closets. The two additional bedrooms offer flexibility for family, guests or a home office, with double closets of their own. The upper level is completed by an updated three-piece bathroom featuring a walk-in shower, modern vanity, updated flooring and lighting. The partially finished basement adds further versatility, with a recreation area, additional bathroom, separate storage and laundry room. Outside, the fully fenced backyard features a deck for outdoor dining and entertaining, a hot tub for unwinding at the end of the day. With three parking spaces, a four-season addition and a location close to schools, parks and shopping, this detached Beau Valley home offers a solid opportunity to settle into an established Oshawa neighbourhood and make it your own.

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

Closing Costs

Mortgage Amount
$527,920
Land Transfer Taxes$9,673
Legal Fees (Est.)
$
Total cash required for closing$143,153

Total Monthly Obligation

$3,435/mo
Mortgage $2,662
Monthly Loss $2,734
Principal$700
Interest$1,961
Property Tax$398
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.0%36
10-Year IRR
10.6%
Returns Index
18.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,560/yr
NOI
$21,831/yr
Net Cash Flow
-$843/mo
Cash Margin
-29.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.5/ 100

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

Comparables

Properties near 1057 Exeter Street

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.