160 LAUREL Court, Oshawa
Oshawa
$798,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-HERITAGE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
Fully Renovated 3 Bedroom, 3 Bath Brick Bungalow on Quiet Court in Desirable Mature Neighborhood Near Parks, Schools, Tennis Courts, Rec Centre & Shopping! Easy Access for Commuters. Upgraded Throughout Including New Custom Kitchen Featuring 7' Centre Island, Granite Countertops, Double Sink, W/I Pantry, Tray Ceiling with Pot Lights, Open to Dining Room With 6' Patio Door, Walk Out to Large Deck & Private Back Yard. Open Concept Living Room With Custom Stone Fireplace & B/I Shelving, Vaulted Ceiling In Dining & Living Rooms, Pot Lights Throughout. Primary Bedroom With Crown Moldings, Large Closet & Ensuite Bathroom With 6' W/I Shower, Rain Shower Head, Heated Floor. 2nd. Bedroom with Large Window. The Upper Level Hosts Main Floor Laundry Combined With 2 Pc. Bath. Beautiful Engineered Hardwood Throughout Main Level, Hardwood Staircase Leads to The Finished Lower Level with Spacious Rec Room with Pot Lights & 3rd. Bedroom with Ample Closet Space. A 4 Pc. Bath with Soaker Tub & Floating Vanity Completes The Picture. A Great Space For Guests or In Law Potential. Access from Lower Level to 23' x 13' Garage. This Home Is Turnkey, Ready For Your Enjoyment! Don't Let This One Get Away!
MississaugaInvestor.ca
160 LAUREL Court
Detached · 3bd/3ba · ~1,300 sqft
$798,800
Cash-Flow Report · July 31, 2026
Cap Rate
0.99%
Monthly Cash Flow
-$3,018/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-20.67%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$3,677 |
| Property Tax | −$872 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$666 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$3,018/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$10,464 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,988 |
| Annual NOI | $7,918 |
| Cap Rate | 0.99% |
Cash Required to Close
| Down Payment (20%) | $159,760 |
| Ontario Land Transfer Tax | $12,451 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,211 |
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.