
306- 44 Bond Street, Oshawa
Oshawa
$379,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Royal LePage Frank Real Estate
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
45
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,650/mo
Estimated from market price-to-rent ratios
Remarks
Enjoy soaring 9-ft ceilings, a spacious and accessible layout, and exceptional value at Parkwood Estates. This bright 1 Bedroom + Den suite features large windows, city views, quality flooring, upgraded lighting, and a functional open-concept design. The versatile den, conveniently located across from a 2-piece bathroom, is ideal for a home office, guest room, or hobby space. The spacious primary bedroom includes a large walk-in closet and an accessible ensuite bathroom complete with a walk-in tub conversion and grab bars. The modern kitchen features quartz countertops, tile backsplash, double sink, and stainless steel appliances. Enjoy the convenience of full-size in-suite laundry, underground parking, and a storage locker. Added peace of mind with a newly installed HVAC system (2024) and appliance warranties extending into late 2026.Residents enjoy excellent amenities including a fitness room, sauna, meeting room, controlled entry, pet-friendly living, and accessible common areas. Located in the heart of downtown Oshawa, with transit at your doorstep and walking distance to restaurants, cafés, shopping, parks, and entertainment. Close to Ontario Tech University, Lakeridge Health, YMCA, Oshawa Centre, golf course, and Highway 401. With a large indoor public parking facility conveniently located across the street, hosting family and friends is effortless, with ample parking always close at hand. An excellent opportunity for first-time buyers, downsizers, investors, or anyone looking for more space and value than a typical condo can offer. Visitor parking available directly across the street at 12 Centre St. N
MississaugaInvestor.ca
306- 44 Bond Street
Condo Apartment · 2bd/2ba · ~850 sqft
$379,900
Cash-Flow Report · July 31, 2026
Cap Rate
0.78%
Monthly Cash Flow
-$1,502/mo
Estimated Rent
$1,650/mo
Cash-on-Cash
-21.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,650 |
| Mortgage | −$1,749 |
| Property Tax | −$415 |
| Insurance | −$225 |
| Condo Fee | −$680 |
| Vacancy (5%) | −$83 |
| Cash Flow | -$1,502/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$19,800 |
| Vacancy (5%) | −$990 |
| Property Tax | −$4,977 |
| Insurance | −$2,700 |
| Condo Fee | −$8,160 |
| Annual NOI | $2,973 |
| Cap Rate | 0.78% |
Cash Required to Close
| Down Payment (20%) | $75,980 |
| Ontario Land Transfer Tax | $4,174 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $83,154 |
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.