607 Stevenson Road, Oshawa
Oshawa
$749,000
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 REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
26
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Gorgeous Immaculate Brick Bungalow! 3 Bdrm Upper + 1 Bdrm. In-Law Suite W/Separate Side Entrance. Move-In Ready! Boasts Updated Finishes! 2 Newer Kitchens. Close To Schools, Oshawa Centre, Public Transit. New water proofing, new wiping tiles connected to the main soor, new luxury vinyl tiles upper & lower, new interlocking stone walk way & patio 420sq ft 50sq ft patio on the front, 60 sq ft front porch with new insulated metal door, 120 sq ft storage a the back of of the house, roof 10 years old, windows 10 years old, basement completely renovated. New vinyl floor with raberise foam.
MississaugaInvestor.ca
607 Stevenson Road
Detached · 4bd/2ba · ~900 sqft
$749,000
Cash-Flow Report · August 3, 2026
Cap Rate
3.02%
Monthly Cash Flow
-$1,562/mo
Estimated Rent
$3,740/mo
Cash-on-Cash
-11.41%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,740 |
| Mortgage | −$3,448 |
| Property Tax | −$818 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$624 |
| Vacancy (5%) | −$187 |
| Cash Flow | -$1,562/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,880 |
| Vacancy (5%) | −$2,244 |
| Property Tax | −$9,812 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,490 |
| Annual NOI | $22,634 |
| Cap Rate | 3.02% |
Cash Required to Close
| Down Payment (20%) | $149,800 |
| Ontario Land Transfer Tax | $11,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,255 |
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.