111 Bayardo Drive, Oshawa
Oshawa
$884,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
53
Price Drop
2%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,950/mo
Estimated from market price-to-rent ratios
Remarks
Tribute-built 4-bedroom detached home with a walk-out basement, perfectly suited for discerning buyers seeking comfort, convenience, and future potential. Backing onto a private ravine and nature trail, this exceptional property features a spacious deck where you can relax and enjoy serene natural views.Thoughtfully designed, this 2-storey home offers 4 generous bedrooms, 2.5 bathrooms, and a functional layout ideal for family living. Enjoy the convenience of being within walking distance to major banks, shopping plazas, and everyday amenities, while remaining just minutes from the university and college. A standout feature is the true walk-out basement, providing added versatility and potential for a range of future uses, which may be of interest to end-users, multigenerational households, or investors.
MississaugaInvestor.ca
111 Bayardo Drive
Detached · 4bd/3ba · ~1,750 sqft
$884,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.19%
Monthly Cash Flow
-$3,199/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-19.77%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$4,073 |
| Property Tax | −$966 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$737 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$3,199/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$11,592 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,849 |
| Annual NOI | $10,489 |
| Cap Rate | 1.19% |
Cash Required to Close
| Down Payment (20%) | $176,980 |
| Ontario Land Transfer Tax | $14,173 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $194,153 |
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.