2537 Snow Knight Drive, Oshawa
Oshawa
$1,299,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by INTERNATIONAL REALTY FIRM, INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
5
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,400/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautiful family home in one of North Oshawa's most sought-after communities! Offering a bright, spacious, and thoughtfully designed layout, this impressive 4-bedroom, 5-bathroom home is perfect for growing families and those who love to entertain.The sun-filled main floor features elegant hardwood flooring throughout, generous principal rooms, a convenient main-floor laundry room, and a well-designed layout that seamlessly blends comfort and functionality. The bright breakfast area walks out to a huge deck, creating the perfect space for morning coffee, outdoor dining, or entertaining family and friends. Upstairs, you'll find four spacious bedrooms and three full bathrooms, providing comfort and privacy for the whole family. The walk-out basement, complete with an additional full bathroom, offers endless possibilities to create the living space you've always envisioned while providing convenient access to the backyard.Ideally located near Windfields Farm Drive W and Simcoe Street N, this home is surrounded by everyday conveniences. Enjoy being just minutes from Costco, Starbucks, grocery stores, shopping, restaurants, parks, and countless other amenities. Families will appreciate the proximity to excellent schools, Durham College, Ontario Tech University, and nearby recreational facilities. With easy access to public transit, Highway 407, and a highly walkable neighbourhood, everything you need is right at your doorstep. Don't miss this incredible opportunity to own a spacious, move-in-ready home in one of North Oshawa's most desirable communities!
MississaugaInvestor.ca
2537 Snow Knight Drive
Detached · 4bd/5ba · ~3,250 sqft
$1,299,999
Cash-Flow Report · August 1, 2026
Cap Rate
0.46%
Monthly Cash Flow
-$5,481/mo
Estimated Rent
$3,400/mo
Cash-on-Cash
-23.04%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,400 |
| Mortgage | −$5,984 |
| Property Tax | −$1,419 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$170 |
| Cash Flow | -$5,481/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,800 |
| Vacancy (5%) | −$2,040 |
| Property Tax | −$17,030 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,000 |
| Annual NOI | $6,030 |
| Cap Rate | 0.46% |
Cash Required to Close
| Down Payment (20%) | $259,999.8 |
| Ontario Land Transfer Tax | $22,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,474.8 |
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.