1324 Astra Court, Oshawa
Oshawa
$649,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX Jazz INC.
Investment Analysis
Key Facts
Type
Link
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,300/mo
Estimated from market price-to-rent ratios
Remarks
Spectacular Child Safe Court! Beautiful Cul-De-Sac in High-Demand Eastdale Community! Beautiful 3 Bedroom Home Finished Top To Bottom! Move In Ready & Immaculate. Lovely Open Concept Floor Plan, Beautiful Renovated Kitchen With Stainless Appliances and Quartz Counters, Ceramic Flooring and Custom Back-Splash, Laminate Flooring Throughout, Bright Main Floor With Oversized Patio Door Leads To The Custom Outdoor Cabana and Extensive Wrap Around Decking. Spacious Main Floor With Living & Dining Area With Cozy Gas Fireplace & Built-In Shelving Unit. Fully Finished Basement, 3 Upper Level Bedrooms with a Large Primary Bedroom and Built-In Workspace Area. Renovated Upper Bathroom, Single Car Garage With Exterior Door Access To The Backyard. Extra Large Double Wide Driveway and No Sidewalks With Parking For 4 Cars. HWT is Owned - No Rental Items. Great A+ Family Location - Close To All Amenities: Schools, Parks, Shopping and Bus Routes With Easy Access To The 401 And 407. Ultra Premium Affordable Court Location! Why Buy A Townhouse or Semi When You Can Own This Amazing Home On A Child Safe Premium Court.
MississaugaInvestor.ca
1324 Astra Court
Link · 3bd/2ba · ~1,300 sqft
$649,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.31%
Monthly Cash Flow
-$2,283/mo
Estimated Rent
$2,300/mo
Cash-on-Cash
-19.23%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,300 |
| Mortgage | −$2,991 |
| Property Tax | −$710 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$542 |
| Vacancy (5%) | −$115 |
| Cash Flow | -$2,283/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,600 |
| Vacancy (5%) | −$1,380 |
| Property Tax | −$8,514 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,499 |
| Annual NOI | $8,507 |
| Cap Rate | 1.31% |
Cash Required to Close
| Down Payment (20%) | $129,980 |
| Ontario Land Transfer Tax | $9,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $142,453 |
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.