1221 Jim Brewster Circle, Oshawa

$749,000
1221 Jim Brewster Circle

$749,000

New
10d
Att/Row/Townhouse2-Storey

1221 Jim Brewster Circle, Oshawa

Total Monthly Obligation $3,857

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
10d
Score
18
Yield
4.7%
Cash on Cash
-4.3%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.9%
Property Type-Att/Row/Townhouse
MLS® Number-E14081600
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-19.69 × 98.46 ft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,534 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Eastdale
Title-Residential Freehold

No agent assigned

Welcome To This Stunning Beautifully Upgraded Home Features 4 Spacious Bedrooms And 4 Bathrooms PREMIUM RAVINE LOT, Plus A Finished 1-Bedroom Walk-Out Basement With Kitchen And Full Washroom Located In One Of Oshawa's Most Desirable Family-Friendly Communities! Situated On A Rare Premium Corner Ravine Lot With No Rear Neighbours.Conveniently Located Close To Highways 401 & 407, Schools, Parks, Shopping Plazas, Public Transit, Grocery Stores, Hospitals, And All Major Amenities.

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$3,857/mo
Mortgage $3,021
Monthly Loss $3,062
Principal$795
Interest$2,226
Property Tax$461
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.5/ 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
$35,424/yr
NOI
$21,848/yr
Net Cash Flow
-$1,201/mo
Cash Margin
-40.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.8/ 100

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

Comparables

Properties near 1221 Jim Brewster Circle

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.