
1569 Norwill Crescent, Oshawa
Oshawa
$720,000
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 IGNITE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
7
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
Discover this beautifully maintained and move-in-ready home, offering the perfect combination of comfort, functionality, versatility, and everyday convenience in a desirable family-friendly neighbourhood. Step inside to a bright and inviting interior filled with an abundance of natural light from the large windows throughout. The home has been freshly painted, creating a clean and welcoming atmosphere that allows you to move in and enjoy with ease. The spacious and flexible layout features two kitchens and a separate entrance, providing excellent possibilities for multi-generational living, extended family accommodations, or potential additional income opportunities. Outside, the desirable no-sidewalk lot provides added parking and convenience, with space for up to five vehicles-perfect for larger families or guests. A security camera system offers additional comfort and peace of mind. Ideally located close to Father Joseph Venini Catholic School, Kedron Public School, Russett Park, Cedar Valley Park, Oshawa Centre, shopping, recreation, and other essential amenities. This exceptional property brings together generous living space, valuable features, and an excellent location, making it a rare opportunity to own a well-cared-for home with outstanding flexibility and long-term potential. Don't miss your chance to make this wonderful property your next home!
MississaugaInvestor.ca
1569 Norwill Crescent
Detached · 4bd/3ba · ~1,300 sqft
$720,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.16%
Monthly Cash Flow
-$1,420/mo
Estimated Rent
$3,690/mo
Cash-on-Cash
-10.79%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,690 |
| Mortgage | −$3,314 |
| Property Tax | −$786 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$600 |
| Vacancy (5%) | −$185 |
| Cash Flow | -$1,420/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,280 |
| Vacancy (5%) | −$2,214 |
| Property Tax | −$9,432 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,200 |
| Annual NOI | $22,734 |
| Cap Rate | 3.16% |
Cash Required to Close
| Down Payment (20%) | $144,000 |
| Ontario Land Transfer Tax | $10,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $157,875 |
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.