3020 Trailside Drive 127, Oakville

$649,000
3020 Trailside Drive 127

$649,000

New
23d
Condo Townhouse3-Storey

3020 Trailside Drive 127, Oakville

Total Monthly Obligation $3,950

Beds
2
Baths
3
Park
1
Sqft
1200-1399
DOM
23d
Score
17
Yield
5.4%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Condo Townhouse
MLS® Number-W13849124
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Sep 30, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-0-5
Taxes-$4,457 (2025)
Maintenance-$760.4/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-TFN REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-1008 - GO Glenorchy
Title-Residential Condo & Other

No agent assigned

Welcome to Unit 127 at Distrikt Trailside West, a designer stacked townhome offering 1,340 sq. ft. of living space plus a 488 sq. ft. private rooftop terrace. Vacant and move-in ready!The main level impresses with approx. 10 ft ceilings, tray-ceiling details, pot and track lighting, and wide-plank flooring. The open-concept living and dining area is bright and airy, with a walk-out to the first of two private terraces.The showpiece kitchen features two-tone navy and oak cabinetry, a picket-tile backsplash, a waterfall quartz island with seating, open display shelving, and panel-integrated appliances. A stylish powder room with a floating vanity and quartz top completes the main floor.Upstairs, the primary bedroom offers a double closet and 3-pc ensuite, while the second bedroom has a walk-in closet, ideal for guests or a home office. A 4-pc main bath and upper-level laundry add everyday convenience.The private rooftop terrace features privacy screens and a gas BBQ hookup, perfect for summer dinners and sunset views.Heat pump, central air, on-demand hot water, EV charger, owned underground parking and owned locker. Pet-friendly with restrictions.Amenities include concierge, gym, party room, rooftop deck/garden and visitor parking. Conveniently located with quick access to Hwy 407, 403 and Oakville GO.

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

Closing Costs

Mortgage Amount
$519,200
Land Transfer Taxes$9,455
Legal Fees (Est.)
$
Total cash required for closing$140,755

Total Monthly Obligation

$3,950/mo
Mortgage $2,618
Monthly Loss $3,261
Principal$689
Interest$1,929
Property Tax$371
Condo Fees$760
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.7%17
10-Year IRR
8.2%
Returns Index
9.8/ 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
$34,728/yr
NOI
$15,273/yr
Net Cash Flow
-$1,345/mo
Cash Margin
-46.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.494
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.6/ 100

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

Comparables

Properties near 3020 Trailside Drive 127

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.