510 Fairglen Avenue, Oshawa

$1,075,000
510 Fairglen Avenue

$1,075,000

New
2d
DetachedSidesplit 5

510 Fairglen Avenue, Oshawa

Total Monthly Obligation $5,408

Beds
5
Baths
3
Park
3
Sqft
2000-2500
DOM
2d
Score
16
Yield
4.0%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-E14101110
Beds-5
Bathrooms-3
Size-2000-2500 sqft
Lot Size-52.48 × 106.13 ft
Listed on site-Oct 21, 2026
Style-Sidesplit 5
Building Type-Detached
Age-31-50
Taxes-$8,365.07 (2026)
Parking-5 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX Jazz INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-November 16
Neighbourhood-Northglen
Title-Residential Freehold

No agent assigned

Welcome to 510 Fairglen Avenue, located in the highly desirable Northglen community of Oshawa, backing onto protected greenspace. This stunning 5-level sidesplit home hosts a plethora of luxurious features and a professionally landscaped private lot. When you step through the ornate front door, you are immediately greeted by sleek marble flooring stretching past the spacious living room that overlooks the peaceful front yard. The open dining room serving as the median between the relaxing vibe of the living room and the bustle of the gorgeous kitchen. With modern finishes, plenty of built-in cabinetry, stainless steel appliances and an oversized centre island, the kitchen are perfect for entertaining distinguished guests. The simple but sweet breakfast/eating area within the kitchen features a bay window and overlooks the cozy family room. The flooring across the living room, dining room and family room have all been updated as recently as 2026, allowing for a fresh feeling throughout this already magnificent home. A built-in wood-burning fireplace and walkout to the perfect patio for any gathering light up the family room in any season. You will find that 4 spacious bedrooms, all with double closets and hardwood flooring, and a beautifully designed 5-piece washroom with a shimmering backsplash and 'his and hers' sinks, make up the upper level. The fully finished basement takes comfort and style to another level with a newly installed wet bar (2025) waiting to serve quality beverages for those who wish to take advantage of the theatrically built recreation area where the built-in speakers provide ample immersion when watching your favourite films. An additional bedroom and 3-piece washroom in the basement give potential to host overnight guests. Close to schools, parks, shopping, with plenty of updates to count and lovely finishes throughout, this home is the perfect getaway for any family without having to leave the city.

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

Closing Costs

Mortgage Amount
$860,000
Land Transfer Taxes$17,975
Legal Fees (Est.)
$
Total cash required for closing$234,475

Total Monthly Obligation

$5,408/mo
Mortgage $4,336
Monthly Loss $4,267
Principal$1,141
Interest$3,195
Property Tax$697
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.1/ 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
$43,392/yr
NOI
$26,188/yr
Net Cash Flow
-$2,154/mo
Cash Margin
-59.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.9/ 100

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

Comparables

Properties near 510 Fairglen 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.