
34 Glenstal Path, Oshawa
Oshawa
$574,900
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
Condo Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,400/mo
Estimated from market price-to-rent ratios
Remarks
Great Location And Investment Opportunity In A Family-Oriented, Fully Developed Neighbourhood Of Windfields Farm, Oshawa, Near All Amenities. Bright 4-Bed, 3-Storey Townhome In Oshawa's In-Demand Windfields Community, Offering Approx. 1,785 Sqft. Of Functional Living Space In A Family-Friendly Neighbourhood Close To Schools, Parks And Everyday Amenities. Ideally Located Near Hwy 407 (With Easy Connections Toward Hwy 12), And Just Minutes To Ontario Tech University, Durham College, Costco, Groceries And The Riocan Windfields Shopping Node. Main Floor Features An Open Concept Living/Dining Area With Juliette Balcony And A Sun Filled Modern Kitchen With Stainless Steel Appliances. Recently Upgraded Flooring Adds A Warm, Contemporary Feel And Easy Maintenance. The Second Floor Offers 2 Generous Bedrooms And A 4 Pc Bath; Third Floor Provides 2 More Bedrooms And Another 4 Pc Bath, Including A Bedroom With Walk Out To A Private Balcony, Ideal As A Primary Suite, Teen Retreat Or Home Office. Upper-Level Laundry, Upgraded Light Fixtures, Direct Garage Access, And An Upgraded Backyard Perfect For Barbecues And Parties Complete This Move-In-Ready Home. Set In A Growing North Oshawa Pocket With Sought-After School Options, Plus A New High School Planned For The Community In Coming September 2026, Right Next To Costco, This Is A Great Choice For Families Looking For Long Term Stability. The Close Proximity To Ontario Tech And Durham College Also Means Consistent Rental And Resale Appeal, With Many Students And Young Professionals Choosing To Live Nearby. Visitor Parking, Landscaping And Snow Removal Are All Included In The Maintenance For True Low Maintenance Living.
MississaugaInvestor.ca
34 Glenstal Path
Condo Townhouse · 4bd/3ba · ~1,700 sqft
$574,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.13%
Monthly Cash Flow
-$1,628/mo
Estimated Rent
$2,400/mo
Cash-on-Cash
-15.51%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,400 |
| Mortgage | −$2,646 |
| Property Tax | −$628 |
| Insurance | −$225 |
| Condo Fee | −$409 |
| Vacancy (5%) | −$120 |
| Cash Flow | -$1,628/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,800 |
| Vacancy (5%) | −$1,440 |
| Property Tax | −$7,531 |
| Insurance | −$2,700 |
| Condo Fee | −$4,908 |
| Annual NOI | $12,221 |
| Cap Rate | 2.13% |
Cash Required to Close
| Down Payment (20%) | $114,980 |
| Ontario Land Transfer Tax | $7,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $125,953 |
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.