2075 Seabrook Drive, Oakville
Oakville
$1,125,000
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 MILLER REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
1
Days on Market
3
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
Renovate or build your dream home. Great lot, siding and backing onto park on quiet street close to all amenities, schools, parks, bus, Go and hwy's.
MississaugaInvestor.ca
2075 Seabrook Drive
Detached · 3bd/1ba · ~900 sqft
$1,125,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.53%
Monthly Cash Flow
-$3,747/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-18.21%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$5,178 |
| Property Tax | −$778 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$938 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$3,747/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$9,338 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,250 |
| Annual NOI | $17,182 |
| Cap Rate | 1.53% |
Cash Required to Close
| Down Payment (20%) | $225,000 |
| Ontario Land Transfer Tax | $18,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $246,975 |
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.