243 Acadia Drive, Oshawa
Oshawa
$729,900
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 Jazz INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
60
Price Drop
6%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,800/mo
Estimated from market price-to-rent ratios
Remarks
Calling all investors or families looking for a multi generational home. This 3+1 bedroom, 2 bath , 4 level side split offers unbeatable potential.Located in a quiet north Oshawa community, the main floor offers an open concept layout with a recently renovated kitchen with island open to a dining area and a bright living room. The upper floor has 3 bedrooms with newer flooring and a 4 pc bath. The lower level includes a family room with 3 pc bath, a laundry area/ kitchenette that can accommodate a fridge and stove. Seperate entrance to the very large fenced pie shaped backyard with inground pool. In the basement, there are 2 very large rooms - one is finished and the other is not. These rooms can be used as bedrooms, office, living space etc. No sidewalk and a driveway that can accommodate 7 cars.
MississaugaInvestor.ca
243 Acadia Drive
Detached · 4bd/2ba · ~1,300 sqft
$729,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.69%
Monthly Cash Flow
-$2,330/mo
Estimated Rent
$2,800/mo
Cash-on-Cash
-17.47%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,800 |
| Mortgage | −$3,360 |
| Property Tax | −$797 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$608 |
| Vacancy (5%) | −$140 |
| Cash Flow | -$2,330/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,600 |
| Vacancy (5%) | −$1,680 |
| Property Tax | −$9,562 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,299 |
| Annual NOI | $12,359 |
| Cap Rate | 1.69% |
Cash Required to Close
| Down Payment (20%) | $145,980 |
| Ontario Land Transfer Tax | $11,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $160,053 |
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.