
810 Kilkenny Court, Oshawa
Oshawa
$599,900
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
Semi-Detached
Bedrooms
3
Bathrooms
2
Days on Market
57
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Larger Than It Appears! Welcome to 810 Kilkenny Court, a lovingly maintained one-owner home offering exceptional space, versatility, and value in a quiet, family-friendly court. Being offered for sale for the first time, this 3-bedroom, 2-bathroom home presents an outstanding opportunity for first-time buyers, growing families, and savvy investors alike. Step inside to discover a bright, functional layout featuring spacious principal rooms, updated windows and doors, and low-maintenance flooring throughout. The sun-filled dining area opens through double garden doors to a large, fully fenced backyard, creating the perfect setting for entertaining, family gatherings, children's play, or simply relaxing outdoors. The finished basement significantly expands the home's living space and offers endless possibilities, including a large family room, recreation area, home office, gym, or guest accommodations. A separate side entrance adds exceptional flexibility and excellent potential for multi-generational living, an in-law suite, or future income opportunities. Ideally located just minutes from Trent University, this property also offers outstanding long-term investment potential, with strong rental demand from students, faculty, and university-affiliated professionals. Whether you're looking for a place to call home or a smart investment, this location delivers exceptional convenience and lasting value. Conveniently situated close to schools, parks, shopping, restaurants, public transit, GO Transit connections, and major commuter routes, everything you need is within easy reach. Combining pride of ownership, generous living space, and exceptional future potential, 810 Kilkenny Court is a rare opportunity in a well-established neighbourhood. Don't miss your chance to make it yours.
MississaugaInvestor.ca
810 Kilkenny Court
Semi-Detached · 3bd/2ba · ~1,300 sqft
$599,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.3%
Monthly Cash Flow
-$1,111/mo
Estimated Rent
$3,190/mo
Cash-on-Cash
-10.14%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,190 |
| Mortgage | −$2,761 |
| Property Tax | −$655 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$500 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$1,111/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,280 |
| Vacancy (5%) | −$1,914 |
| Property Tax | −$7,859 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$5,999 |
| Annual NOI | $19,808 |
| Cap Rate | 3.3% |
Cash Required to Close
| Down Payment (20%) | $119,980 |
| Ontario Land Transfer Tax | $8,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,453 |
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.