
3096 Daniel Way, Oakville
Oakville
$2,349,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 INNOVATIVE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
40
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Exquisite Luxury Home on a Ravine Lot in Prestigious Seven Oaks! Boasting over 5,400 sq. ft. of opulent living space, including 3,600+ sq. ft. above grade, this masterpiece is designed for those who appreciate fine craftsmanship and unparalleled detail.Step into grandeur with soaring 11' ceilings on the main floor and solid 9' wood doors throughout. Crystal chandeliers illuminate the elegant living and dining areas, creating an entertainer's dream with custom wainscoting and detailed ceiling designs.The chef's kitchen is a showstopper, featuring built-in Sub-Zero & Wolf appliances, Italian quartz countertops, and dual-tone extended cabinetry. The family room exudes warmth, showcasing a waffle ceiling, gas fireplace with stone mantle, and oversized windows that flood the space with natural light. A grand staircase with glass railings adds to the home's sophisticated charm.The primary suite is a retreat with double walk-in closets leading to a spa-inspired ensuite with upgraded marble countertops. The second bedroom boasts a wall of windows, walk-in closet, and a private 3-piece ensuite, while the third bedroom rivals the primary in size, featuring a deep walk-in closet and Jack & Jill ensuite with 9'ceilings.A professionally finished basement with soaring 10' ceilings offers a soundproofed theatre room, linear gas fireplace, and custom shelving. A roughed-in sauna/steam room and second kitchen add future potential, complete with gas range, cabinetry lighting, and appliance rough-ins.Backing onto lush green space, this home is perfectly situated near top-rated schools, parks, shopping, dining, community centers, and major highways.This is the new definition of luxury!
MississaugaInvestor.ca
3096 Daniel Way
Detached · 5bd/5ba · ~4,250 sqft
$2,349,000
Cash-Flow Report · August 2, 2026
Cap Rate
1.35%
Monthly Cash Flow
-$8,165/mo
Estimated Rent
$6,795/mo
Cash-on-Cash
-18.92%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,795 |
| Mortgage | −$10,812 |
| Property Tax | −$1,625 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,958 |
| Vacancy (5%) | −$340 |
| Cash Flow | -$8,165/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$81,540 |
| Vacancy (5%) | −$4,077 |
| Property Tax | −$19,497 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$23,490 |
| Annual NOI | $31,776 |
| Cap Rate | 1.35% |
Cash Required to Close
| Down Payment (20%) | $469,800 |
| Ontario Land Transfer Tax | $45,200 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $518,000 |
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.