1414 Harmsworth Square, Oakville

$1,399,000
1414 Harmsworth Square

$1,399,000

New
3d
DetachedBacksplit 5

1414 Harmsworth Square, Oakville

Total Monthly Obligation $6,568

Beds
6
Baths
5
Park
3
Sqft
1500-2000
DOM
3d
Score
16
Yield
3.6%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-W14100298
Beds-6
Bathrooms-5
Size-1500-2000 sqft
Lot Size-44.79 × 100 ft
Listed on site-Oct 20, 2026
Style-Backsplit 5
Building Type-Detached
Age-31-50
Taxes-$6,603.8 (2026)
Parking-5 - Built-In
Basement-Apartment, Finished, Separate Entrance, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-1005 - FA Falgarwood
Title-Residential Freehold

No agent assigned

Muskoka In The City! Welcome To This Beautiful & Exceptionally Spacious 5 Level Backsplit In Oakville's Highly Sought After Sheridan Valley Community, Where Nature, Privacy & ConvenienceCome Together In One Truly Special Home. Backing Directly Onto The Scenic Sheridan Valley Trail System, This Rare Ravine Property OffersAccess To Picturesque Walking Trails, Mature Greenspace & A Tranquil Creek; Creating Your Very Own Backyard Retreat! Offering Approx. 1,952 Sq. Ft. Above Grade Plus Approx. 1,200 Sq. Ft.Across The 4th & 5th Levels, This Home Is Much Larger Than It Looks & Designed For Exceptional Family Living.Featuring 3 Bedrooms on 2nd Floor, Including A Versatile Bedroom Currently Designed As A Custom Home Office at Ground Floor, 2.5 Beautifully Renovated Bathrooms & Generous Living Spaces Perfect For Entertaining. The Lower Levels Offer Incredible Flexibility With A Separate Side Entrance & In Law Suite/Apartments (Not Retrofitted), Rec Room Or Additional Living Space; Ideal For Growing Or Multi Generational Families With 2 Separate Kitchen And Additional Laundry And Bathrooms On Each Level, Previously Used as Rental Accommodations! Step Outside To The Impressive Wraparound Deck Overlooking The Ravine, Complete With A Beautiful Pond & Waterfall. It Is The Perfect Setting For Morning Coffee, Summer EntertainingOr Peaceful Evenings Surrounded By Nature. Ideally Located Near Excellent Schools, Parks, Shopping, Downtown Oakville & Major Commuter Routes Including The QEW, 403 & 407. Rare Ravine Setting! Unmatched Privacy. Exceptional Space, Multi Generational Living & Income Potential* A Truly Unique Property Offering Endless Possibilities!

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

Closing Costs

Mortgage Amount
$1,119,200
Land Transfer Taxes$24,455
Legal Fees (Est.)
$
Total cash required for closing$305,755

Total Monthly Obligation

$6,568/mo
Mortgage $5,643
Monthly Loss $5,084
Principal$1,485
Interest$4,158
Property Tax$550
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
6.9%18
10-Year IRR
8.2%
Returns Index
10.3/ 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
$50,964/yr
NOI
$34,764/yr
Net Cash Flow
-$2,746/mo
Cash Margin
-64.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.3/ 100

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

Comparables

Properties near 1414 Harmsworth Square

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.