462 Madison Avenue, Oshawa

$469,000
462 Madison Avenue

$469,000

New
4d
DetachedBungalow

462 Madison Avenue, Oshawa

Total Monthly Obligation $2,648

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
700-1100
DOM
4d
Score
18
Yield
4.9%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-E14096196
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-40 × 130 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,568.49 (2026)
Parking-2 - Attached
Basement-Finished, Apartment, Full, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-McLaughlin
Title-Residential Freehold

No agent assigned

Attention first-time buyers, builders, and savvy investors! 462 Madison Avenue offers an unmatched opportunity on a quiet, family-oriented corner lot in Oshawa's highly desirable, mature McLaughlin neighborhood. This charming, sun-filled home features a bright main floor flooded with natural light and a separate side entrance leading directly to a fully finished basement-an ideal setup for an in-law suite or potential rental income. Step outside to a deep, generous backyard ready for summer BBQs, gardening, or a private retreat. The location is unbeatable, offering a short walk to the Oshawa Centre, groceries, dining, and top-rated schools like Woodcrest Public. Commuters will love the seamless transit access, with rapid routes to Highway 401 and the Oshawa GO Station. Property is being sold in "as-is, where-is" condition. Bring your imagination to update, renovate, or build your dream home!

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

Closing Costs

Mortgage Amount
$375,200
Land Transfer Taxes$5,855
Legal Fees (Est.)
$
Total cash required for closing$101,155

Total Monthly Obligation

$2,648/mo
Mortgage $1,892
Monthly Loss $2,150
Principal$498
Interest$1,394
Property Tax$381
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.2%19
10-Year IRR
8.5%
Returns Index
10.9/ 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
$23,160/yr
NOI
$11,776/yr
Net Cash Flow
-$911/mo
Cash Margin
-47.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo63
Risk Index
28.6/ 100

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

Comparables

Properties near 462 Madison 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.