18 Osborne Crescent, Oakville

$999,000
18 Osborne Crescent

$999,000

New
3d
DetachedSidesplit 4

18 Osborne Crescent, Oakville

Total Monthly Obligation $4,776

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
3d
Score
18
Yield
4.5%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-W14098920
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 100.5 ft
Listed on site-Oct 20, 2026
Style-Sidesplit 4
Building Type-Detached
Age-51-99
Taxes-$4,450 (2025)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-TBA
Neighbourhood-1003 - CP College Park
Title-Residential Freehold

No agent assigned

Lovingly maintained one-owner 4-level split in Oakville's sought-after College Park community on an extra-deep lot, ideally located within walking distance of White Oaks, Montclair, Munn's and Sunningdale Public Schools; Oakdale, Oxford and Sunningdale Parks, Oakville Golf Club and scenic Sixteen Mile Creek trails. Just minutes to Sheridan College, Glen Abbey Golf Club, Oakville Place, Oakville GO Station, the QEW and everyday amenities, offering exceptional convenience for families and commuters alike. The oversized backyard features mature trees and shrubs, a large garden shed, slab-stone patio and ample space for a future pool, while the extra-long driveway, attached garage, roof shingles (2024) and newer windows enhance curb appeal and peace of mind. The functional multi-level layout includes a welcoming foyer with a convenient 2-piece bathroom and backyard access, a bright living room with an oversized window, formal dining room, and an eat-in kitchen with abundant white cabinetry, tiled walls, California shutters and three appliances. Upstairs offers three spacious bedrooms and a 4-piece bathroom with a soaker tub/shower combination, while the lower-level recreation room provides the perfect space for family gatherings, a media room, children's play area or home office. An outstanding opportunity to own a well-cared-for family home in one of Oakville's most established, family-friendly neighbourhoods.

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,776/mo
Mortgage $4,030
Monthly Loss $3,715
Principal$1,060
Interest$2,969
Property Tax$371
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$44,460/yr
NOI
$31,064/yr
Net Cash Flow
-$1,441/mo
Cash Margin
-38.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.2/ 100

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

Comparables

Properties near 18 Osborne Crescent

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.