1964 Don White Court, Oshawa

$1,289,000
1964 Don White Court

$1,289,000

New
3d
Detached2-Storey

1964 Don White Court, Oshawa

Total Monthly Obligation $6,507

Beds
7
Baths
6
Park
4
Sqft
3000-3500
DOM
3d
Score
16
Yield
4.3%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-E14098010
Beds-7
Bathrooms-6
Size-3000-3500 sqft
Lot Size-30.57 × 101.79 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$11,190 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Electric)
Brokerage-Keller Williams Energy Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flex
Neighbourhood-Taunton
Title-Residential Freehold

No agent assigned

OPERATION: LUXURY LIVING! Agent H is back on assignment presenting this luxury family home set on a private pie-shaped ravine lot with the kind of space, style and comfort that makes entertaining, family life & the occasional top-secret operation look easy. With this much room Agent H may finally need to recruit some backup. The main living area features beautiful hardwood floors, a coffered ceiling &an open sightline into the kitchen where high-end finishes take centre stage with abundant cabinetry, quartz countertops & a walkout to the balcony. The main floor also features a spacious dining room, versatile flex room ready to serve as an office, playroom or whatever the operation requires, a powder room & an impressive mudroom with plenty of storage. Even Agent H has to admit this is a well-organized operation. The primary suite is equipped with a walk-in closet, Jacuzzi tub, frameless shower and double sinks. 4 additional bedrooms include2 with private ensuites & heated floors, 1 with a walk-in closet & the other with a double closet. The remaining 2 share a Jack & Jill bathroom, with one offering a walk-in closet & the other a double closet. A 2nd floor laundry room keeps the operation running smoothly, without having to send anyone downstairs. The finished walkout basement is anything but ordinary with radiant heated floors, 9-foot ceilings, 2 bedrooms, a bathroom & a separate walkout. Technically it is a basement. Operationally it is practically a second home. Outside this private pie shaped, ravine lot gives the backyard a secluded feel, creating a peaceful retreat complete with an 8-seater hot tub. Keeping everything running at peak performance the home also features a high-end furnace, air conditioning and hot water tank, all owned. Close to all amenities with quick access to the 407, this property has everything needed for comfortable family living. Agent H's briefing is complete. Mission: Possible. *Some photos have been virtually staged with furniture

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

Closing Costs

Mortgage Amount
$1,031,200
Land Transfer Taxes$22,255
Legal Fees (Est.)
$
Total cash required for closing$281,555

Total Monthly Obligation

$6,507/mo
Mortgage $5,199
Monthly Loss $5,139
Principal$1,368
Interest$3,831
Property Tax$933
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.6%21
10-Year IRR
8.8%
Returns Index
11.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$55,536/yr
NOI
$34,292/yr
Net Cash Flow
-$2,342/mo
Cash Margin
-50.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.6/ 100

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

Comparables

Properties near 1964 Don White Court

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.