75 Carnegie Drive, Oakville
Oakville
$1,950,000
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 ATRIUM HOME REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,800/mo
Estimated from market price-to-rent ratios
Remarks
Fernbrook Executive Collection Stoney Creek Model featuring a grand double-door entry leading to an impressive foyer with double closets. This home offers a spacious double car garage with exceptional 11-ft ceilings-ideal for car enthusiasts with potential for a car lift. Enjoy soaring 10-ft ceilings on the main floor, 9-ft ceilings on the second floor and in the basement, creating a bright and airy living space throughout.This extensively upgraded home showcases hardwood flooring, an upgraded staircase, elegant mouldings, pot lights, and an extended kitchen with additional cabinetry and a spacious pantry. The thoughtfully designed open-concept layout is perfect for both entertaining and everyday living, while the inviting family room with a cozy fireplace provides the perfect space to relax and unwind. Ideally located close to shopping plazas, restaurants, banks, supermarkets, and a wide range of everyday amenities, offering exceptional convenience for modern family living.
MississaugaInvestor.ca
75 Carnegie Drive
Detached · 4bd/4ba · ~3,250 sqft
$1,950,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.84%
Monthly Cash Flow
-$7,615/mo
Estimated Rent
$4,800/mo
Cash-on-Cash
-21.33%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,800 |
| Mortgage | −$8,976 |
| Property Tax | −$1,349 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,625 |
| Vacancy (5%) | −$240 |
| Cash Flow | -$7,615/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$57,600 |
| Vacancy (5%) | −$2,880 |
| Property Tax | −$16,185 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$19,500 |
| Annual NOI | $16,335 |
| Cap Rate | 0.84% |
Cash Required to Close
| Down Payment (20%) | $390,000 |
| Ontario Land Transfer Tax | $35,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $428,475 |
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.