64 Grenfell Street, Oshawa
Oshawa
$529,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Keller Williams Energy Real Estate
Investment Analysis
Key Facts
Type
Detached
Bedrooms
2
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
Discover the incredible potential and fantastic location of 64 Grenfell St in Oshawa! This property offers an ideal blend of convenience and updates, perfect for those seeking a well-positioned home. The prime location is truly exceptional, placing you moments away from essential amenities, including the Oshawa Centre, Walmart, and Highway 401, making commuting and errands effortless. The home itself features several recent major updates designed for peace of mind: the roof was replaced in 2024, and the property benefits from updated electrical panel and wiring. Most windows were replaced in 2016, contributing to the home's maintenance. The interior has been recently refreshed with paint throughout, providing a bright, clean canvas. Additional functional features include Central Air, a newer large deck (2016) perfect for enjoying the outdoors, and the highly convenient main level laundry room. Parking is plentiful, with space available for 2 to 3 cars.
MississaugaInvestor.ca
64 Grenfell Street
Detached · 2bd/1ba · ~900 sqft
$529,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.48%
Monthly Cash Flow
-$1,785/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-18.46%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,439 |
| Property Tax | −$579 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$442 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$1,785/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$6,942 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$5,299 |
| Annual NOI | $7,859 |
| Cap Rate | 1.48% |
Cash Required to Close
| Down Payment (20%) | $105,980 |
| Ontario Land Transfer Tax | $7,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $116,053 |
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.