
1127 OSHAWA Boulevard, Oshawa
Oshawa
$1,467,700
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 LEADING EDGE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
5
Days on Market
109
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
TRIPLE LOT (150X150 FT) over an acre CORNER LOT..in a Prime Residendential Neighborhood..Magnificent EXECUTIVE HOME of TOTAL living space 7000-sf..Ideal for a Large family, or converted non-conform office..Solid and Well Maintain and Spotless home..A MASTERCLASS in architectural design and thoughtful plan Family home..PRIDE OF OWNERSHIP..huge 5+2 Bedrooms 5-Bathroom Situated on a rare sprawling..PERFECT SANCTUARY for those who crave for OPEN SPACE and plenty of ACCESSIBILITY..Attached 2-Car Garage parked 5-cars driveway..Two (2)-high efficiency GAS FURNACE..Sunken Family Room Walkout to a Heated breathtaking SUNROOM..Separate Entrance to basement..with Access to Garage..with Access to backyard..CUSTOM Built open IRON STAIRWAY from top floor open all the way ground basement..HUGE Kitchen w/ Breakfast area w/ 2-WALKOUT to Beautiful Landscape Backyard..Landscape front Yard W/ stone walkway..Huge Master Bedroom w/ separate Sitting area, 7pc enste w/ jacuzzi, his/hers closets..Finished Walkout Basement is served as a private retreat for winter or summer entertainment..SPA-inspired Whirlpool & Gym for year round family relaxation..Large PARTY ROOM SIZE installed w/ professional WET BAR & mirror wall & FIREPLACE..Home welcome you 2-door Grand Foyer open to Cathedral ceiling O/L spiral stairway that open to the basement..This home has so much to offer Buyers..MUST SEE to appreciate..Located just a scenic 45-mins drive from the Heart of Toronto via 401..Won't dissappoint Buyers..this home offer endless possibilities (house in MINT & SOLID conditions for PRICE TO SELL)!
MississaugaInvestor.ca
1127 OSHAWA Boulevard
Detached · 6bd/5ba · ~4,250 sqft
$1,467,700
Cash-Flow Report · July 31, 2026
Cap Rate
1.7%
Monthly Cash Flow
-$4,681/mo
Estimated Rent
$5,395/mo
Cash-on-Cash
-17.42%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,395 |
| Mortgage | −$6,756 |
| Property Tax | −$1,602 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,223 |
| Vacancy (5%) | −$270 |
| Cash Flow | -$4,681/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$64,740 |
| Vacancy (5%) | −$3,237 |
| Property Tax | −$19,227 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,677 |
| Annual NOI | $24,899 |
| Cap Rate | 1.7% |
Cash Required to Close
| Down Payment (20%) | $293,540 |
| Ontario Land Transfer Tax | $25,829 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $322,369 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.