533 Luple Avenue, Oshawa

$876,990
533 Luple Avenue

$876,990

New
4d
Detached2-Storey

533 Luple Avenue, Oshawa

Total Monthly Obligation $3,913

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
4d
Score
18
Yield
4.0%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-E14094994
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-32.8 × 100 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX Rouge River Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90+ days
Neighbourhood-Samac
Title-Residential Freehold

No agent assigned

**BRAND NEW WOODLAND HOME TO BE BUILT ON LUPLE AVENUE!** Discover the Glencoe Model, a beautifully designed two-storey home with a thoughtfully planned living space, and potential for an accessory unit in the basement. The main floor features a spacious, open-concept great room and kitchen with a large centre island, ideal for entertaining and everyday family living, along with a convenient powder room and welcoming front entry. Upstairs, you'll find three generously sized bedrooms, including a spacious primary retreat with a walk-in closet and private ensuite. A second-floor laundry area adds everyday convenience. Enjoy the benefits of new construction and the opportunity to make this home your own. Don't miss out on this exceptional Woodland Homes offering!

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

Closing Costs

Mortgage Amount
$701,592
Land Transfer Taxes$14,015
Legal Fees (Est.)
$
Total cash required for closing$190,913

Total Monthly Obligation

$3,913/mo
Mortgage $3,538
Monthly Loss $2,982
Principal$931
Interest$2,607
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.0%29
10-Year IRR
9.7%
Returns Index
15.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$34,776/yr
NOI
$26,798/yr
Net Cash Flow
-$1,304/mo
Cash Margin
-45.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
21.8/ 100

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

Comparables

Properties near 533 Luple 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.