28- 33 Taunton Road, Oshawa
Oshawa
$399,000
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 IMPACT REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
52
Price Drop
9%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,700/mo
Estimated from market price-to-rent ratios
Remarks
NORTH OSHAWA GEM! Discover the perfect blend of comfort, convenience, and standard with style in this bright, north-facing 2-storey townhome located in the highly desirable Centennial community. This home features 2 Large size bedrooms with large closets, nice and clean 4piece bath. Enjoy effortless daily living with a private, fully fenced backyard and parking right at your doorstep! The fully finished basement boasts a second 3-piece bathroom-ideal for an in-law suite, youth retreat, or versatile bonus room. LOCATION CAN'T BE BEATEN! Walking distance to shopping, parks, transit, and top-rated schools. Just minutes to Durham College & UOIT, making this an unparalleled opportunity for first-time buyers, downsizers, or savvy investors looking for prime rental potential. UNBEATABLE VALUE: Maintenance fees conveniently include Heat, Water, and Hydro. Move in and enjoy hassle-free living in the heart of Centennial. **Please notes photos are from last listing**
MississaugaInvestor.ca
28- 33 Taunton Road
Condo Townhouse · 2bd/2ba · ~850 sqft
$399,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.49%
Monthly Cash Flow
-$1,673/mo
Estimated Rent
$1,700/mo
Cash-on-Cash
-23.01%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,700 |
| Mortgage | −$1,837 |
| Property Tax | −$436 |
| Insurance | −$225 |
| Condo Fee | −$790 |
| Vacancy (5%) | −$85 |
| Cash Flow | -$1,673/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$20,400 |
| Vacancy (5%) | −$1,020 |
| Property Tax | −$5,227 |
| Insurance | −$2,700 |
| Condo Fee | −$9,480 |
| Annual NOI | $1,973 |
| Cap Rate | 0.49% |
Cash Required to Close
| Down Payment (20%) | $79,800 |
| Ontario Land Transfer Tax | $4,460 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,260 |
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.