2228 Jillian Lane, Oakville
Oakville
$1,245,000
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 ABOUTOWNE REALTY CORP.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
22
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 2228 Jillian Lane, a beautifully renovated 3-bedroom home offering 1,626 sq. ft. of stylish living space in a desirable Oakville neighbourhood. This renovated home features a thoughtfully redesigned open-concept kitchen with quartz countertops, custom cabinetry, island with storage, stainless steel appliances, built-in wine fridge and designer backsplash. Additional upgrades include all bathrooms, flooring throughout, trim, interior doors, staircase railings, posts, pickets and carpet, front door, garage door, sliding patio door, new fence with the neighbouring property, plus professionally landscaped front and backyard with exterior lighting. The bright main floor offers spacious living and family rooms with a gas fireplace, while the finished walkout basement provides additional living space perfect for entertaining or relaxing.
MississaugaInvestor.ca
2228 Jillian Lane
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$1,245,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.2%
Monthly Cash Flow
-$4,483/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-19.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$5,731 |
| Property Tax | −$861 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,038 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$4,483/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$10,334 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,450 |
| Annual NOI | $14,986 |
| Cap Rate | 1.2% |
Cash Required to Close
| Down Payment (20%) | $249,000 |
| Ontario Land Transfer Tax | $21,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $273,375 |
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.