2024 Cameron Lott Crescent, Oshawa

$714,000
2024 Cameron Lott Crescent

$714,000

New
8d
Att/Row/Townhouse2-Storey

2024 Cameron Lott Crescent, Oshawa

Total Monthly Obligation $3,432

Beds
4
Baths
3
Park
1
Sqft
1500-2000
DOM
8d
Score
21
Yield
5.0%
Cash on Cash
-1.0%
Cap Rate
4.4%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Att/Row/Townhouse
MLS® Number-E14080154
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-25.59 × 95.14 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$2,119.02 (2025)
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Kedron
Title-Residential Freehold

No agent assigned

Welcome to this Beautiful 2-Year-New Premium End-Unit Townhome in Oshawa, Offering the Perfect Blend of Modern Design, Functionality, and Space for Growing Families! Featuring 4 Spacious Bedrooms and an Open-Concept Layout, This Bright and Inviting Home Boasts 9-Foot Ceilings on the Main Floor and an Abundance of Natural Light Throughout.The Stylish Kitchen is Complete With Stainless Steel Appliances, a Centre Island, Elegant Backsplash, and an Ample Amount of Cabinetry Space! The Living and Dining Area Flows Seamlessly with a Walkout to the Backyard And Deck. Upstairs, You'll Find Four Generously Sized Bedrooms, Including a Spacious Primary Room Featuring a Walk-In Closet and a Sleek Ensuite with a Glass Shower And Double Vanity. The Convenience Of Second-Floor Laundry Adds to the Home's Practical Appeal. Additional Highlights Include Direct Indoor Access From The Garage and an Unfinished Basement With Lookout Windows, Offering Endless Potential to Create Additional Living Space Tailored To Your Needs. This is a Fantastic Opportunity to Own a Modern, Move-In-Ready Home In a Desirable Family-Friendly Community! Some images have been virtually staged.

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

Closing Costs

Mortgage Amount
$571,200
Land Transfer Taxes$10,755
Legal Fees (Est.)
$
Total cash required for closing$155,055

Total Monthly Obligation

$3,432/mo
Mortgage $2,880
Monthly Loss $2,674
Principal$758
Interest$2,122
Property Tax$177
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.8%2
5-Year IRR
11.0%42
10-Year IRR
11.3%
Returns Index
22.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$35,808/yr
NOI
$25,608/yr
Net Cash Flow
-$746/mo
Cash Margin
-25.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
25.2/ 100

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

Comparables

Properties near 2024 Cameron Lott 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.