1036 Southport Drive, Oshawa
Oshawa
$739,997
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
A free hold End town house looks and feel like a Semi-Detached house with a amazing Big lot size of 25.1 X 180 feet. Can park 3 cars in drive way and one in the Garage, plenty of land and and the back yard to grow vegetables. Freshly Painted through out, Pot Lights in Main floor & Lower Level. Upgraded Kitchen with Granite Counter Top , S/S Fridge, Cooking Range & Built - in Microwave Oven, Water Softner for fresh refreshing water through out the house. Relax in the W/O basement with an amazing view and serenity of the nature view, relaxing and refreshing . Walk to the park & Lake on the family friendly neighborhoods, minutes to401, shopping, schools & all other amenities.
MississaugaInvestor.ca
1036 Southport Drive
Att/Row/Townhouse · 4bd/3ba · ~1,300 sqft
$739,997
Cash-Flow Report · July 31, 2026
Cap Rate
1.48%
Monthly Cash Flow
-$2,491/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-18.42%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$3,406 |
| Property Tax | −$808 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$617 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$2,491/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$9,694 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,400 |
| Annual NOI | $10,986 |
| Cap Rate | 1.48% |
Cash Required to Close
| Down Payment (20%) | $147,999.4 |
| Ontario Land Transfer Tax | $11,275 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $162,274.4 |
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.