265 Harold Dent Trail, Oakville

$1,178,000
265 Harold Dent Trail

$1,178,000

New
7d
Att/Row/Townhouse3-Storey

265 Harold Dent Trail, Oakville

Total Monthly Obligation $5,545

Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
7d
Score
16
Yield
3.7%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Att/Row/Townhouse
MLS® Number-W14087670
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-61.22 × 30.97 ft
Listed on site-Oct 16, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,016.63 (2026)
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-WEB MAX REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-1008 - GO Glenorchy
Title-Residential Freehold

No agent assigned

Your Rare Opportunity To Own A Beautiful Sunfilled Upgraded, END UNIT FREEHOLD T/H, with 4 Bedrooms & 4 Washrooms, Indoor Access to Large Double Garage, Large Windows Front&Side Allows Natural E&W Sunlight Year Round. Elegant Soffit Lights Richly Illuminate Outside of Hse@Night. Front Of Hse Elegantly Stone Paved Full Width. Security Cameras included (NO subs, only your internet). Modern Kitchen W/Walk-Out To L-Shaped Balcony for Outdoor Enjoyment, has Deck Wood Floor. Prim.BR on 3rd Floor has Luxury Ensuite Bathroom, W/Freestanding Soaker Bathtub & Separate Shower. There are 3 Bedrooms on 3rdFloor and 4thBR on Ground Floor, with Its own Ensuite Bathroom & Walk-in Closet with Custom Built Shelving And a Separate Linen Closet, Ideal As an In-Law Suite or For Visitors, California Shutters. Check Other BR Closets with Custom Built Shelving. Close To Schools, Parks, Shopping Plaza, New Oakville Hospital, Family Friendly Neighbourhood in Oakville's Preserve Community.

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

Closing Costs

Mortgage Amount
$942,400
Land Transfer Taxes$20,035
Legal Fees (Est.)
$
Total cash required for closing$257,135

Total Monthly Obligation

$5,545/mo
Mortgage $4,752
Monthly Loss $4,294
Principal$1,250
Interest$3,501
Property Tax$418
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.6/ 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
$43,572/yr
NOI
$29,698/yr
Net Cash Flow
-$2,277/mo
Cash Margin
-62.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.7/ 100

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

Comparables

Properties near 265 Harold Dent Trail

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.