732 Bennett Crescent, Oshawa
Oshawa
$730,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KELLER WILLIAMS EDGE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
53
Price Drop
2%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,500/mo
Estimated from market price-to-rent ratios
Remarks
Set on a quiet, family-friendly street in a welcoming Oshawa community, 732 Bennett Crescent offers the perfect blend of comfort, convenience, and thoughtful upgrades for growing families. Surrounded by quiet neighbours and located close to top-rated schools, parks, shopping, restaurants, public transit, and all major highways, this home makes everyday living easy while keeping you connected to everything you need. Inside, pride of ownership shines with numerous updates throughout, including a beautifully renovated kitchen (2017), new windows (2020), basement windows (2022), and a fully renovated basement (2022)-creating additional stylish living space for movie nights, kids' play areas, or a home office. Major mechanical updates provide peace of mind with a new furnace (2026), roof (2011), and updated eavestroughs, soffit, and fascia (2022). A move-in-ready home in a quiet, community-oriented neighbourhood where families can truly settle in and grow-this is the kind of property buyers wait for. **INTERBOARD LISTING: CORNERSTONE ASSOCIATION OF REALTORS**
MississaugaInvestor.ca
732 Bennett Crescent
Detached · 3bd/3ba · ~1,300 sqft
$730,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.22%
Monthly Cash Flow
-$2,615/mo
Estimated Rent
$2,500/mo
Cash-on-Cash
-19.6%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,500 |
| Mortgage | −$3,360 |
| Property Tax | −$797 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$608 |
| Vacancy (5%) | −$125 |
| Cash Flow | -$2,615/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,000 |
| Vacancy (5%) | −$1,500 |
| Property Tax | −$9,563 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,300 |
| Annual NOI | $8,937 |
| Cap Rate | 1.22% |
Cash Required to Close
| Down Payment (20%) | $146,000 |
| Ontario Land Transfer Tax | $11,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $160,075 |
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.