123 Barrie Avenue, Oshawa

$599,000
123 Barrie Avenue

$599,000

New
8d
Detached1 1/2 Storey

123 Barrie Avenue, Oshawa

Total Monthly Obligation $3,105

Beds
3
Baths
2
Park
3
Sqft
700-1100
DOM
8d
Score
20
Yield
5.2%
Cash on Cash
-2.0%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-E14082310
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-31 × 79 ft
Listed on site-Oct 15, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$3,765.07 (2026)
Parking-4 - Detached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Keller Williams Energy Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Central
Title-Residential Freehold

No agent assigned

Welcome to this renovated detached home, highlighted by an incredible 20.5 ft by 10.5 ft detached garage with poured concrete flooring offering exceptional space for parking, storage, or a workshop. The open concept main floor features pot lights, a stylish kitchen with quartz countertops and a breakfast bar with stool seating, a mud room with side access to the driveway and backyard, and a convenient main floor laundry and powder room combination. Windows are updated throughout. Upstairs offers three bedrooms and a renovated four-piece bathroom. Outside, enjoy a covered front porch with glass railings and a maintenance-free backyard featuring a deck and turfed grass area. With no neighbours across the street, the home is steps from Sunnyside Park and is minutes to the 401, the Michael Starr Trail and the upcoming GO Station expansion.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,105/mo
Mortgage $2,416
Monthly Loss $2,469
Principal$636
Interest$1,780
Property Tax$314
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.2%1
5-Year IRR
9.9%35
10-Year IRR
10.6%
Returns Index
18.6/ 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
$31,032/yr
NOI
$19,664/yr
Net Cash Flow
-$778/mo
Cash Margin
-30.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.4/ 100

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

Comparables

Properties near 123 Barrie Avenue

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.