973 Queensdale Avenue, Oshawa
Oshawa
$1,100,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE DISTRICT REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,150/mo
Estimated from market price-to-rent ratios
Remarks
TO BE BUILT - Construction has not yet started and the home is not available for showings.Welcome to The Lismore B, a beautifully designed 2-storey detached home offering approximately 2,649 sq. ft. of thoughtfully planned living space. This versatile model is available in either a 3-bedroom or 4-bedroom layout, giving buyers the flexibility to choose the configuration that best suits their lifestyle.The main floor features a bright open-concept design with spacious principal rooms, a modern kitchen overlooking the dining area and great room, and large windows that fill the home with natural light. Whether you're entertaining guests or enjoying everyday family living, this layout offers both comfort and functionality.Upstairs, the generous primary suite includes a walk-in closet and a private ensuite, creating a relaxing retreat at the end of the day. Additional bedrooms are well-sized and ideal for children, guests, or a home office. The optional 4-bedroom design provides even more space for growing families. One of the highlights of purchasing The Lismore B is the opportunity to personalize your home. Buyers may select from the builder's available finishes, colours, and upgrade packages to create a space that reflects their own style and preferences. Located in a desirable community close to schools, parks, shopping, and everyday amenities, this home combines quality craftsmanship, flexible design, and exceptional convenience. Please note: This is a to-be-built home. Any photos or renderings are for illustrative purposes only and may include optional upgrades not included in the base price. Final specifications, materials, finishes, and dimensions are subject to change without notice. Taxes have not yet been assessed.
MississaugaInvestor.ca
973 Queensdale Avenue
Detached · 4bd/3ba · ~2,750 sqft
$1,100,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.71%
Monthly Cash Flow
-$4,414/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-21.94%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$5,063 |
| Property Tax | −$1,201 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$917 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$4,414/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$14,410 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,000 |
| Annual NOI | $7,800 |
| Cap Rate | 0.71% |
Cash Required to Close
| Down Payment (20%) | $220,000 |
| Ontario Land Transfer Tax | $18,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,475 |
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.