184 Dorval Drive, Oakville
Oakville
$2,300,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
23
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,050/mo
Estimated from market price-to-rent ratios
Remarks
Stunning luxury townhouse in one of Oakville's most sought-after communities, offering 4bedrooms, 4 bathrooms, and a rare 3-car garage. Designed for upscale living, this exceptional home features a private elevator with access to all floors, a custom chef's kitchen with premium appliances, large island, and pantry space. Enjoy open-concept living with a spacious family and dining area, a double-sided fireplace, and a private terrace with gas line for year-round BBQs. The rooftop patio offers breathtaking views and the perfect space for entertaining. Beautifully finished throughout with high-end details, a flexible main floor bedroom option, and a luxurious primary bedroom with ensuite and Juliet balcony. Just minutes to Lake Ontario, top schools, parks, shopping, restaurants, and all Oakville has to offer. Don'tmiss your chance to own this exceptional home in one of Oakville's most prestigious communities.
MississaugaInvestor.ca
184 Dorval Drive
Att/Row/Townhouse · 4bd/4ba · ~3,250 sqft
$2,300,000
Cash-Flow Report · August 2, 2026
Cap Rate
0.56%
Monthly Cash Flow
-$9,523/mo
Estimated Rent
$5,050/mo
Cash-on-Cash
-22.54%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,050 |
| Mortgage | −$10,587 |
| Property Tax | −$1,591 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,917 |
| Vacancy (5%) | −$253 |
| Cash Flow | -$9,523/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$60,600 |
| Vacancy (5%) | −$3,030 |
| Property Tax | −$19,090 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$23,000 |
| Annual NOI | $12,780 |
| Cap Rate | 0.56% |
Cash Required to Close
| Down Payment (20%) | $460,000 |
| Ontario Land Transfer Tax | $43,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $506,975 |
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.