1316 Macinally Court, Oshawa
Oshawa
$759,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE SUPERSTARS REAL ESTATE LIMITED
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
25
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this elegant residence in Pinecrest, Oshawa, This exceptional all-brick corner home is located on a quiet family friendly court with No through traffic, offering modern bright open-concept layout with beautiful Italian Laminated flooring throughout the house, LOTS of windows, privet backyard, Double door Entry with 9 feet ceiling, 3 good size bedroom, Modern Washrooms with Beautiful Kitchen overlooking family room, access from garage to the house with convenient 2nd floor laundry. This location is ideally located within Walking distance to all kind of Resturants, Wallmart, FreshCo, Home depot, ,Daycare,LCBO,Smart Center, Shcools, Parks, public transit and easy access to all major Highways 407,401 and 412 making commuting effortless and is perfect for families and professionals alike. A rear opportunity to own a turnkey property offering privacy, brightness, and convenient.
MississaugaInvestor.ca
1316 Macinally Court
Detached · 3bd/3ba · ~1,750 sqft
$759,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.16%
Monthly Cash Flow
-$2,764/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-19.9%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$3,498 |
| Property Tax | −$830 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$633 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$2,764/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$9,955 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,599 |
| Annual NOI | $8,816 |
| Cap Rate | 1.16% |
Cash Required to Close
| Down Payment (20%) | $151,980 |
| Ontario Land Transfer Tax | $11,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $166,653 |
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.