611 Capilano Crescent, Oshawa

$850,000
611 Capilano Crescent

$850,000

New
7d
Detached2-Storey

611 Capilano Crescent, Oshawa

Total Monthly Obligation $4,347

Beds
4
Baths
4
Park
6
Sqft
1500-2000
DOM
7d
Score
17
Yield
4.2%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-E14086582
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-63.39 × 100.34 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,520.32 (2026)
Parking-8 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible / TBD
Neighbourhood-Donevan
Title-Residential Freehold

No agent assigned

From the moment you walk in, this beautiful detached home feels bright, welcoming, and full of space. Finished from top to bottom, with three bedrooms plus a sun-filled den/office, four bathrooms and a backyard that backs directly onto the park, this is a home that's been truly loved and cared for by the same owners for over 23 years. The main floor is filled with natural light and offers a layout that works just as well for everyday life as it does for entertaining. It has a beautiful dining room with coffered ceilings, updated kitchen features quartz countertops, a center island, ample cupboard and counter space, and overlooks the open-concept living room. Step outside to your private backyard and deck from the kitchen, where you can unwind in the hot tub, have a BBQ (gas hookup) with the park as your backdrop. Upstairs, the primary bedroom feels like a retreat of its own, with a gas fireplace, massive walk-in closet, and a spacious five-piece ensuite. Two additional generously sized bedrooms offer large windows and plenty of closet space, including one with both a walk-in, a double closet, and extra storage. The space doesn't stop there. The fully finished basement was made for entertaining, with a large rec and living area, pool table area, a dry bar, an additional bathroom, laundry, and endless versatility. Beyond the home itself, there's something special about this neighbourhood, where a true sense of community has grown over the years. With the park in your backyard and schools, shopping, everyday amenities, and highway access nearby, you get the space, the convenience, and the location to match. This is the kind of home where memories were made over the years and one that's ready for its next chapter.

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

Closing Costs

Mortgage Amount
$680,000
Land Transfer Taxes$13,475
Legal Fees (Est.)
$
Total cash required for closing$184,975

Total Monthly Obligation

$4,347/mo
Mortgage $3,429
Monthly Loss $3,445
Principal$902
Interest$2,526
Property Tax$543
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.0%18
10-Year IRR
8.3%
Returns Index
10.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$35,760/yr
NOI
$21,164/yr
Net Cash Flow
-$1,665/mo
Cash Margin
-55.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.4/ 100

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

Comparables

Properties near 611 Capilano Crescent

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.