42- 1330 Trowbridge Drive, Oshawa
Oshawa
$517,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK REALTY LTD.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
63
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,100/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To The Centennial Community. Great Opportunity To Own A Charming 3 Bedroom Townhouse In Quiet Family Condo Complex In A High-Demand Area! Amazing Open Concept, Large Formal Living Room With Hardwood Floors, High Ceiling, And W/O To Deck, No Homes Behind & Fully Fenced Yard. The Dining Room Has Hardwood Floors, And Overlooks Living Room. The Breakfast Bar Overlooks The Kitchen And Has An East-Facing Window. Both Have Laminate Flooring. The Kitchen Has Ample Storage Space, A Double Sink, A Built-In Dishwasher, A Tiled Backsplash, And Combines With The Dining Room. We Have A Large Primary Bedroom With Oversized Closet, Laminate Floors, And A West-Facing Window. The 2nd Bedroom Has Laminate Flooring, A Closet, And An East-Facing Window. The 3rd Bedroom Has Laminate Flooring, A Closet, And An East-Facing Window. There Is A 4-Piece Bathroom On The On The 3rd Level. Finished Rec Room With Window And Access To Laundry Room. Outside, There Is A Community Pool And A Childs Play Park With Ample Visitors. The Bus Stop At Your Door Step, Near North Oshawa Park, Steps To Shopping, Big Box Stores, Restaurants, Ontario Tech University, Schools, And Del Park Community Centre. CHECK OUT THE VIDEO!
MississaugaInvestor.ca
42- 1330 Trowbridge Drive
Condo Townhouse · 3bd/2ba · ~1,500 sqft
$517,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.63%
Monthly Cash Flow
-$1,677/mo
Estimated Rent
$2,100/mo
Cash-on-Cash
-17.78%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,100 |
| Mortgage | −$2,380 |
| Property Tax | −$564 |
| Insurance | −$225 |
| Condo Fee | −$503 |
| Vacancy (5%) | −$105 |
| Cash Flow | -$1,677/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,200 |
| Vacancy (5%) | −$1,260 |
| Property Tax | −$6,773 |
| Insurance | −$2,700 |
| Condo Fee | −$6,036 |
| Annual NOI | $8,431 |
| Cap Rate | 1.63% |
Cash Required to Close
| Down Payment (20%) | $103,400 |
| Ontario Land Transfer Tax | $6,815 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $113,215 |
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.