1118 Cedar Street, Oshawa
Lakeview · Investor guide
$379,900
Estimated Value
$1,002,000
Based on neighbourhood averages
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by LPT Realty
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,550/mo
Based on Lakeview neighbourhood rental data for 3-bed Semi-Detached
Remarks
Attention Contractors, Investors. Fantastic opportunity to own a solid 2-story brick semi detatched home in Oshawa's Lakeview neighbourhood. Offering 3 bedrooms, 1.5 bathrooms, and a fully fenced back yard.This home is ready for your personal touches and updates. Idealy situated on a main transit route and within walking distance to schools, parks, shopping and every day amenities. Just minutes from Lake Ontario waterfront, future Go Train station, HWY 401, providing exellent convenience for commuters. A great opportunty for renovators, investors, or buyers looking to build equity in a well established community.
MississaugaInvestor.ca
1118 Cedar Street
Semi-Detached · 3bd/2ba · ~1,300 sqft
$379,900
Cash-Flow Report · July 31, 2026
Cap Rate
8.1%
Monthly Cash Flow
+$815/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
11.76%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$1,749 |
| Property Tax | −$266 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$317 |
| Vacancy (5%) | −$178 |
| Cash Flow | +$815/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$3,191 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$3,799 |
| Annual NOI | $30,780 |
| Cap Rate | 8.1% |
Cash Required to Close
| Down Payment (20%) | $75,980 |
| Ontario Land Transfer Tax | $4,174 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $83,154 |
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.