1433 Rennie Street, Oshawa
Oshawa
$880,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by GOLDENWAY REAL ESTATE LTD.
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
$2,950/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautiful 2,000 sq. ft. home featuring 4 bedrooms, located in a quiet, established, family-friendly neighbourhood in North Oshawa. This spacious open-concept layout offers a bright family room overlooking a gorgeous kitchen with a stylish backsplash and stainless steel appliances. The breakfast area features a walkout to the deck and a fully fenced backyard, perfect for outdoor enjoyment. The open-concept living room boasts hardwood flooring, while the lovely primary bedroom includes his-and-hers closets and a 4-piece ensuite. Additional highlights include a second-floor laundry room, an elegant oak staircase, and direct access to the garage from the home. The private driveway provides parking for up to 2 cars.
MississaugaInvestor.ca
1433 Rennie Street
Detached · 4bd/3ba · ~1,750 sqft
$880,000
Cash-Flow Report · August 4, 2026
Cap Rate
1.2%
Monthly Cash Flow
-$3,168/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-19.69%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$4,051 |
| Property Tax | −$961 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$733 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$3,168/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$11,528 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,800 |
| Annual NOI | $10,602 |
| Cap Rate | 1.2% |
Cash Required to Close
| Down Payment (20%) | $176,000 |
| Ontario Land Transfer Tax | $14,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $193,075 |
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.