1301 Apollo Street, Oshawa

$899,000
1301 Apollo Street

$899,000

New
3d
Detached2-Storey

1301 Apollo Street, Oshawa

Total Monthly Obligation $4,636

HausQ Valuation Report
Beds
6
Baths
4
Park
2
Sqft
2000-2500
DOM
3d
Score
17
Yield
4.5%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-E14097644
Beds-6
Bathrooms-4
Size-2000-2500 sqft
Lot Size-36.09 × 104.99 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$7,622 (2025)
Parking-4 - Built-In
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Allow 2 weeks
Neighbourhood-Eastdale
Title-Residential Freehold

No agent assigned

Absolutely Stunning & Professionally Finished! This beautiful 2-story detached home, newly developed and completed in 2022, is nestled in the highly demanded East Dale community. Thoughtfully designed with a functional layout, the main floor features upgraded hardwood flooring, a bright family room, and a spacious kitchen with a breakfast area-perfect for family gatherings.The upper level boasts 4 large, spacious bedrooms. A massive bonus feature includes a professionally finished, in-law suite in the basement with a separate side entrance, fully equipped with a kitchen, living area, laundry and 2 additional bedrooms.Conveniently located just minutes from Highways 401 and 407, shopping malls, top-ranking schools, parks, and all major amenities. An absolute must-see home that you do not want to miss!

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,636/mo
Mortgage $3,626
Monthly Loss $3,682
Principal$954
Interest$2,672
Property Tax$635
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.6/ 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
$40,680/yr
NOI
$24,490/yr
Net Cash Flow
-$1,585/mo
Cash Margin
-46.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.9/ 100

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

Comparables

Properties near 1301 Apollo Street

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.