521 Luple Avenue, Oshawa

$979,990
521 Luple Avenue

$979,990

New
4d
Detached2-Storey

521 Luple Avenue, Oshawa

Total Monthly Obligation $4,328

HausQ Valuation Report
Beds
5
Baths
4
Park
1
Sqft
2000-2500
DOM
4d
Score
19
Yield
4.1%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-E14094996
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-50 × 100 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-2 - Built-In
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-RE/MAX Rouge River Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
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 WITH ACCESSORY DWELLING UNIT!** Discover the Aviemore 2, a beautifully designed two-storey home offering approximately 2,006 sq. ft. of thoughtfully planned living space, plus a separate 630 sq. ft. secondary suite. 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 four generously sized bedrooms, including a spacious primary retreat with a walk-in closet and private ensuite. A second-floor laundry area adds everyday convenience. The additional secondary suite offers its own great room, kitchen, bedroom, bathroom and laundry area, creating excellent flexibility for extended family or potential rental opportunities. Complete with an attached garage and covered front porch, this brand-new home offers an exciting opportunity to own a thoughtfully designed property with versatile living space. 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
$783,992
Land Transfer Taxes$16,075
Legal Fees (Est.)
$
Total cash required for closing$213,573

Total Monthly Obligation

$4,328/mo
Mortgage $3,953
Monthly Loss $3,288
Principal$1,040
Interest$2,913
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.6%33
10-Year IRR
10.2%
Returns Index
17.6/ 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
$40,200/yr
NOI
$31,680/yr
Net Cash Flow
-$1,313/mo
Cash Margin
-39.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.7/ 100

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

Comparables

Properties near 521 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.