1136 Bronte Road, Oakville
Oakville
$1,090,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by IGNITE STAR REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,150/mo
Estimated from market price-to-rent ratios
Remarks
Day Care uses permitted; 0.4-acre lot with an impressive 305 feet of frontage! Perfect for first-time home buyers seeking a great starter home, this charming 1.5-story property offers a rare blend of natural beauty and modern convenience. this home provides a Muskoka-like retreat, backing onto the serene Bronte Creek in a breathtaking treed ravine setting.0.4-acre lot with an impressive 305 feet of frontage! Perfect for first-time home buyers seeking a great starter home, this charming 1.5-story property offers a rare blend of natural beauty and modern convenience. this home provides a Muskoka-like retreat, backing onto the serene Bronte Creek in a breathtaking treed ravine setting.
MississaugaInvestor.ca
1136 Bronte Road
Detached · 2bd/2ba · ~900 sqft
$1,090,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.22%
Monthly Cash Flow
-$3,912/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-19.62%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$5,017 |
| Property Tax | −$754 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$908 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$3,912/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$9,047 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,900 |
| Annual NOI | $13,263 |
| Cap Rate | 1.22% |
Cash Required to Close
| Down Payment (20%) | $218,000 |
| Ontario Land Transfer Tax | $18,275 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $239,275 |
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.