167 Cherryhurst Road, Oakville
Oakville
$2,190,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
5
Days on Market
46
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Beautifully designed home featuring 9-ft ceilings, hardwood flooring, and elegant wainscoting throughout. The main floor offers a spacious open-concept layout with a bright living and dining area, modern kitchen, breakfast space, and family room with a gas fireplace. The gourmet kitchen includes built-in stainless steel appliances, granite countertops, extended upper cabinets, a walk-in pantry, and a toe-kick vacuum for added convenience. The second floor features generously sized bedrooms, including a luxurious primary suite with two walk-in closets and a private ensuite. The finished basement offers large windows, a second kitchen, a wheelchair-accessible bathroom, and additional living space perfect for extended family or guests. Enjoy the professionally landscaped backyard featuring a heated saltwater pool and custom deck by SOLDA Pools - ideal for entertaining and summer relaxation
MississaugaInvestor.ca
167 Cherryhurst Road
Detached · 4bd/5ba · ~3,250 sqft
$2,190,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.32%
Monthly Cash Flow
-$7,670/mo
Estimated Rent
$6,290/mo
Cash-on-Cash
-19.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,290 |
| Mortgage | −$10,080 |
| Property Tax | −$1,515 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,825 |
| Vacancy (5%) | −$315 |
| Cash Flow | -$7,670/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$75,480 |
| Vacancy (5%) | −$3,774 |
| Property Tax | −$18,177 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$21,900 |
| Annual NOI | $28,929 |
| Cap Rate | 1.32% |
Cash Required to Close
| Down Payment (20%) | $438,000 |
| Ontario Land Transfer Tax | $41,225 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $482,225 |
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.