208 Georgian Drive, Oakville
Oakville
$999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BAY STREET INTEGRITY REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
3
Days on Market
5
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To 208 Georgian Drive, Located In Oakville's Trendy Oak Park Community! This Beautifully Maintained Home Features Over $50,000 In Upgrades, Including Brazilian Hardwood Flooring On The Main Level And Newly Installed Engineered Hardwood On The 2nd And 3rd Floors (2026), A Renovated Kitchen With Ample Granite Countertops And A Granite Island (2026), Stainless Steel Appliances, California Shutters Throughout, Custom Closet Organizers And A Double-Car Garage. The Second Level Offers A Spacious Family Room And Convenient Laundry, While The Entire Third Floor Is Dedicated To A Private Primary Retreat Complete With A Walk-In Closet And Ensuite Bathroom. Furnace Replaced In 2020 And Roof Replaced In 2023. New Fridge And Range Hood. Solar Panels Provide Added Energy Efficiency And Potential Savings. Exceptional Space, Style And Value In One Of Oakville's Most Desirable Communities!
MississaugaInvestor.ca
208 Georgian Drive
Semi-Detached · 3bd/3ba · ~1,750 sqft
$999,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.67%
Monthly Cash Flow
-$3,212/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-17.58%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$4,598 |
| Property Tax | −$691 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$3,212/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$8,292 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,990 |
| Annual NOI | $16,638 |
| Cap Rate | 1.67% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.