752 Eastbourne Avenue, Oshawa
Oshawa
$699,999
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
Detached
Bedrooms
4
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Versatile 2 Bedroom Bungalo, Minutes North Of 401! Beautifully Updated. Perfect for end-users or investors seeking income potential. With Separate Rear Entrance To A Fully Finished 2 Bedroom Basement Suite Featuring A Second Kitchen - Ideal For Extended Family Or Rental Income. Bright, Open-Concept Main Floor with new laminate flooring, With Large Windows Allowing For Plenty Of Natural Light. Renovated Kitchen With Modern Finishes And Functional Layout Flowing Into Spacious Living And Dining Areas - Perfect For Entertaining. Oversized Primary Bedroom With His/Her Closets And Potential To Convert Back To A 3 Bedroom Layout. Stylishly Updated Bathrooms And Quality Finishes Throughout. Lower Level Offers A Large, Open Living Space With Above Grade Windows, Full Kitchen, Bedrooms, And Separate Entrance - A Turnkey Secondary Suite Setup. Updated Front Deck Enhances Curb Appeal. Detached Insulated Heated 1.5 Car Garage With Electricity - Ideal For Workshop Or Year-Round Use. Premium Lot With Fully Fenced Private Backyard, Perfect For Outdoor Enjoyment. Move-In Ready Home Offering Versatility, Income Potential, And Comfortable Living.
MississaugaInvestor.ca
752 Eastbourne Avenue
Detached · 4bd/2ba · ~900 sqft
$699,999
Cash-Flow Report · July 31, 2026
Cap Rate
3.23%
Monthly Cash Flow
-$1,336/mo
Estimated Rent
$3,640/mo
Cash-on-Cash
-10.45%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,640 |
| Mortgage | −$3,222 |
| Property Tax | −$764 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$182 |
| Cash Flow | -$1,336/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,680 |
| Vacancy (5%) | −$2,184 |
| Property Tax | −$9,170 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,000 |
| Annual NOI | $22,626 |
| Cap Rate | 3.23% |
Cash Required to Close
| Down Payment (20%) | $139,999.8 |
| Ontario Land Transfer Tax | $10,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,474.8 |
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.