481 Camelot Drive, Oshawa
Oshawa
$934,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 REGAL REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
5
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,400/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Amazing Opportunity W/ Income Potential, Legal Apartment. In this Home, You Find the Perfect Balance of Elegance, Warmth, Style, and Everyday Functionality. Front Living Room W/ Skylights, (presently used for Business, will be restored before closing) At the Heart of the Home is a Spectacular Chef's Kitchen; Featuring Quartz Countertops and Backsplash, Premium Stainless Steel Appliances, Bar Fridge, Oversized Entertaining Island, Induction Cooktop, Perfect for Everyday Living and Entertaining. Overlooks the Bright Dining Room with Built In Beautiful Cupboards. Step Outside to Your Resort-Inspired Backyard Oasis Featuring; Swim Spa w/ Electric Cover, a Covered Outdoor Pavilion/Solarium on Stamped Concrete Pad. Luxury Entertaining Deck with BBQ, and Beautifully Landscaped Grounds. 4-hole Putting Green, Inground Sprinkler. This Home is Defined by Exceptional Craftsmanship and Quality! Smart Entertaining & Luxurious Daily Living. Apartment Finished with Quality, A Fully Equipped Stunning Kitchen, Large Centre Island, Premium Built-In Stainless Steel Appliances, And Sitting Area with a Beautiful Fireplace. Carpet Free. A Huge Walk- In Shower Plus Bathtub and Laundry. Separate Side Entry. This Home is Across from the Beautiful Harmony Creek Trail. Total Finished Area: 2734 SQ FT *PLEASE SEE PROPERTY INFORMATION AND UPDATES ATTACHED TO LISTING FOR FURTHER DETAILS* No Disappointment!!
MississaugaInvestor.ca
481 Camelot Drive
Detached · 4bd/4ba · ~1,750 sqft
$934,900
Cash-Flow Report · August 1, 2026
Cap Rate
2.52%
Monthly Cash Flow
-$2,338/mo
Estimated Rent
$4,200/mo
Cash-on-Cash
-13.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,200 |
| Mortgage | −$4,303 |
| Property Tax | −$1,021 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$779 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$2,338/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,400 |
| Vacancy (5%) | −$2,520 |
| Property Tax | −$12,247 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,349 |
| Annual NOI | $23,584 |
| Cap Rate | 2.52% |
Cash Required to Close
| Down Payment (20%) | $186,980 |
| Ontario Land Transfer Tax | $15,173 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $205,153 |
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.