1849 Silverstone Crescent, Oshawa
Oshawa
$879,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Rebel Real Estate Team Inc.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,950/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To 1849 Silverstone Cres In Oshawa. This Beautifully Maintained 4-Bedroom, All-Brick Detached Family Home Is Nestled On A Quiet Crescent And Features A Fully Fenced Backyard, Perfect For Outdoor Enjoyment. The Inviting Foyer Offers A Double Closet, Convenient Powder Room, And Direct Access To The Spacious Garage Complete With Shelving And A Garage Door Opener. The Main Floor Showcases A Thoughtfully Designed Layout Featuring An Open-Concept Living And Dining Room With Pot Lights, A Separate Family Room, And A Modern Eat-In Kitchen Equipped With Granite Countertops, Stainless Steel Appliances, Ceramic Flooring, And A Generous Breakfast Area With A Sliding Glass Walk-Out To The Backyard. Upstairs, You'll Find Four Spacious Bedrooms, Including A Primary Retreat Complete With A Walk-In Closet And A Spa-Inspired 5-Piece Ensuite. The Second Bedroom Features A Private Balcony, While The Second And Third Bedrooms Both Offer Walk-In Closets For Added Storage. The Unspoiled Basement Provides Endless Potential And Ample Storage Space. Recent Updates Include Fresh Paint, Modern Lighting, And A Stylish New Kitchen Backsplash, Making This Home Move-In Ready For Its Next Family.
MississaugaInvestor.ca
1849 Silverstone Crescent
Detached · 4bd/3ba · ~2,250 sqft
$879,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.21%
Monthly Cash Flow
-$3,167/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-19.69%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$4,050 |
| Property Tax | −$961 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$733 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$3,167/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$11,527 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,799 |
| Annual NOI | $10,604 |
| Cap Rate | 1.21% |
Cash Required to Close
| Down Payment (20%) | $175,980 |
| Ontario Land Transfer Tax | $14,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $193,053 |
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.