509 Arnhem Drive, Oshawa

$724,999
509 Arnhem Drive

$724,999

New
8d
DetachedSidesplit 4

509 Arnhem Drive, Oshawa

Total Monthly Obligation $3,800

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
8d
Score
19
Yield
5.3%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-E14083628
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-61.06 × 121.08 ft
Listed on site-Oct 15, 2026
Style-Sidesplit 4
Building Type-Detached
Taxes-$6,006 (2025)
Parking-5 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX PREMIER INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-East
Exterior-Brick
Roof-Other
Foundation-Concrete Block
Sewer-Sewer
Possession-Flex
Neighbourhood-O'Neill
Title-Residential Freehold

No agent assigned

Welcome to 509 Arnhem Drive, nestled on a quiet street in Oshawa's highly desirable O'Neill neighbourhood! Situated on an exceptional pie-shaped ravine lot backing onto Valley Grove Park, this beautifully updated 3-bedroom, 4-level sidesplit offers the perfect combination of space, privacy, and natural surroundings. Featuring updated flooring, fresh paint, and modernized trim throughout, this home offers a refreshed interior with a functional layout designed for comfortable everyday living. The spacious kitchen opens onto an expansive covered deck overlooking the picturesque backyard and ravine, creating the perfect setting for outdoor dining, entertaining, or simply enjoying the peaceful surroundings. The above-grade lower-level family room features a convenient walk-out to the backyard, providing additional living space and seamless access to the outdoors. Step outside to discover an incredible backyard retreat complete with an in-ground swimming pool, brand-new pool pump and cover, and plenty of room to relax and entertain. Additional highlights include a durable steel roof, newer furnace, and appliance packages available on closing. With multiple walk-outs, generous outdoor living areas, and a rare oversized lot surrounded by mature greenery, this property offers an exceptional opportunity in one of Oshawa's most established neighbourhoods. Conveniently located just minutes from Costco, Oshawa Centre, Durham College, Ontario Tech University, schools, parks, shopping, and major commuter routes. Experience the perfect balance of city convenience and peaceful ravine-side living at 509 Arnhem Drive!

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

Closing Costs

Mortgage Amount
$579,999
Land Transfer Taxes$10,975
Legal Fees (Est.)
$
Total cash required for closing$157,475

Total Monthly Obligation

$3,800/mo
Mortgage $2,924
Monthly Loss $3,030
Principal$770
Interest$2,155
Property Tax$501
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$38,568/yr
NOI
$24,205/yr
Net Cash Flow
-$907/mo
Cash Margin
-28.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.8/ 100

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

Comparables

Properties near 509 Arnhem Drive

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.