1204 Southdale Avenue, Oshawa

$550,000
1204 Southdale Avenue

$550,000

New
8d
Semi-Detached 2-Storey

1204 Southdale Avenue, Oshawa

Total Monthly Obligation $2,940

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
8d
Score
22
Yield
6.0%
Cash on Cash
0.9%
Cap Rate
4.8%
5Y IRR
16.3%
10Y IRR
15.2%
Property Type-Semi-Detached
MLS® Number-E14083330
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-27.62 × 110 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$4,158.91 (2026)
Parking-3 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-DAN PLOWMAN TEAM REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Donevan
Title-Residential Freehold

No agent assigned

Welcome To 1204 Southdale Avenue, Located In The Highly Sought-After Donevan Community Of Oshawa! This Gorgeous, Meticulously Maintained Semi-Detached Home Is Sure To Impress, With Pride Of Ownership Evident Throughout. The Heart Of The Home Is The Gourmet Kitchen, Featuring Beautiful Quartz Countertops, Stainless Steel Appliances, And A Spacious Island Topped With Butcher Block - Providing Plenty Of Room To Prepare Family Meals While Entertaining Guests. The Bright And Inviting Living Room Boasts Gleaming Hardwood Floors, A Cozy Gas Fireplace, And Garden Doors That Walk Out To A Large Deck Overlooking Your Private Backyard - The Perfect Setting For Morning Coffee, Summer Barbecues, Or Relaxing With Family And Friends. Upstairs, You'll Find Three Generously Sized Bedrooms, Each Offering Plenty Of Natural Light, Ample Closet Space, Hardwood Flooring, And California Shutters. The Updated Four-Piece Bathroom Adds A Fresh, Modern Touch To The Second Level. The Finished Basement Provides Even More Valuable Living Space And Features An Additional Three-Piece Bathroom - Ideal For A Growing Family, Home Office, Recreation Room, Or Guest Space. This Wonderful Home Is The Perfect Opportunity For First-Time Buyers, Growing Families, Or Anyone Looking For A Move-In-Ready Property In A Great Oshawa Neighbourhood. Just Move In, Unpack, And Call 1204 Southdale Avenue Home!

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

Closing Costs

Mortgage Amount
$440,000
Land Transfer Taxes$7,475
Legal Fees (Est.)
$
Total cash required for closing$118,975

Total Monthly Obligation

$2,940/mo
Mortgage $2,219
Monthly Loss $2,356
Principal$584
Interest$1,635
Property Tax$347
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.8%2
5-Year IRR
11.9%49
10-Year IRR
12.1%
Returns Index
25.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$32,904/yr
NOI
$20,955/yr
Net Cash Flow
-$472/mo
Cash Margin
-17.2%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7914
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo55
Risk Index
28.9/ 100

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

Comparables

Properties near 1204 Southdale 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.