794 Mary Street N, Oshawa

$1,099,000
794 Mary Street N

$1,099,000

New
8d
DetachedBungalow

794 Mary Street N, Oshawa

Total Monthly Obligation $5,533

Beds
3
Baths
4
Park
5
Sqft
2500-3000
DOM
8d
Score
16
Yield
4.0%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-E14083424
Beds-3
Bathrooms-4
Size-2500-3000 sqft
Lot Size-90.08 × 134.03 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$8,695.89 (2026)
Parking-7 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-DAN PLOWMAN TEAM REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Centennial
Title-Residential Freehold

No agent assigned

Truly A One-Of-A-Kind Property! Welcome To 794 Mary Street North, Oshawa. This Extraordinary Property Is Sure To Stand Out From The Rest! Offering A Unique Blend Of Character, Elegance, And Exceptional Living Space, This Remarkable Home Features A Main Residence And A Breathtaking Addition, Creating Endless Possibilities For Extended Family Living, Entertaining, And Everyday Enjoyment. The Original Main House Welcomes You With Two Generously Sized Bedrooms And A Gorgeous Kitchen Featuring Granite Countertops, A Centre Island, Impressive Stainless-Steel Appliances, And Abundant Storage, Including A Custom Pantry. Prepare To Be Impressed By The Spectacular Dining Room, Designed To Accommodate The Entire Extended Family. The Stunning Coffered Ceiling And Trim Work Add Timeless Elegance. A Fully Finished Basement, With A Dedicated Office And Great Room, Provides Even More Versatile Living Space. The Breathtaking Addition! Featuring A Full Kitchen Equipped With All The Essentials, A Show-Stopping Family Room, With Its Soaring Vaulted Ceilings, Looks Like Something Straight Out Of A Design Magazine. A Fully Finished Basement Adds Even More Valuable Space And Flexibility. Ascend To The Second Floor, Where A Private Owner's Retreat Features His-And-Hers Closets And A Private Four-Piece Ensuite. And There's So Much More! Step Outside And Discover Your Own Private Paradise. Three Storage Sheds And Two Private Driveways Offer Exceptional Parking And Convenience. The Ultimate Bonus? A Must-See, Double, Heated And Insulated Two-Car Garage-Perfect For Vehicles, Hobbies, Projects, Or Additional Workspace. A Truly Special Opportunity For Those Seeking Space, Character, And Endless Possibilities-All In One Remarkable Oshawa Property.

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,533/mo
Mortgage $4,433
Monthly Loss $4,366
Principal$1,167
Interest$3,267
Property Tax$725
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.1%
Returns Index
9.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$44,016/yr
NOI
$26,419/yr
Net Cash Flow
-$2,232/mo
Cash Margin
-60.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.6/ 100

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

Comparables

Properties near 794 Mary Street N

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.