
2522 Lyndhurst Drive, Oakville
Oakville
$2,190,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SHAHID KHAWAJA REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
6
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,400/mo
Estimated from market price-to-rent ratios
Remarks
*View Virtual Tour* Situated on an premium lot in the prestigious Joshua Creek community of Oakville, this beautifully maintained 5-bedroom detached residence offers nearly 3,800 sqft of elegant living space showcasing exceptional craftsmanship with recent renovations, designed for comfort, style, & functionality. This home is just minutes from highly rated schools including Iroquois Ridge High School and Joshua Creek Public School ** A grand welcome w/an open-to-above foyer ft. Modern White Oak engineered hardwood flooring, ceramic floors, & recessed pot lighting enhance the main level** Welcoming Family rm Boasting Gas Fireplace , Potlights & large windows fill the home w/ Lots of natural light. A spacious formal dining room which can turn into living room with access to the kitchen through a butler pantry. The gourmet eat-in kitchen is thoughtfully designed for everyday living, featuring sleek quartz countertops, stainless steel appliances, a generous breakfast area with walkout to the backyard. The upper level offers 5 generously sized bedrooms and 3 full bathrooms, providing exceptional flexibility for growing or multi-generational families. The luxurious primary suite serves as a private retreat, complete with a spa-inspired 5-piece ensuite bath and separate his-and-her walk-in closets. 2nd bedroom w/ own private 4pc ensuite. Step outside to a beautifully landscaped and private backyard oasis, ideal for entertaining, relaxing, or enjoying tranquil outdoor living. A large basement provides incredible potential for future customization, whether for additional living space, recreation, or a home theatre. Perfectly located in one of Oakville's most desirable neighborhood, as well as scenic green spaces like Sixteen Mile Creek Trail and Postridge Park. Residents also enjoy convenient access to shopping and dining at Oakville Place, nearby golf at Glen Abbey Golf Club, and easy commuting via Queen Elizabeth Way, Highway 403, and Highway 407.
MississaugaInvestor.ca
2522 Lyndhurst Drive
Detached · 5bd/4ba · ~4,250 sqft
$2,190,900
Cash-Flow Report · July 31, 2026
Cap Rate
0.86%
Monthly Cash Flow
-$8,520/mo
Estimated Rent
$5,400/mo
Cash-on-Cash
-21.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,400 |
| Mortgage | −$10,084 |
| Property Tax | −$1,515 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,826 |
| Vacancy (5%) | −$270 |
| Cash Flow | -$8,520/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$64,800 |
| Vacancy (5%) | −$3,240 |
| Property Tax | −$18,184 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$21,909 |
| Annual NOI | $18,767 |
| Cap Rate | 0.86% |
Cash Required to Close
| Down Payment (20%) | $438,180 |
| Ontario Land Transfer Tax | $41,248 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $482,428 |
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.