2057 White Dove Circle, Oakville
Oakville
$1,099,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KINGSWAY REAL ESTATE
Investment Analysis
Key Facts
Type
Link
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,400/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful 3-bedroom Link home nestled in one of Oakville's most mature and desirable neighborhoods! Enjoy seamless access to scenic trails, top-ranked schools (Forest Trail, West Oak, and Garth Webb), plus local shopping, the community centre, and Oakville Hospital just minutes away. Featuring an open-concept layout with new main-floor laminate (2025). Meticulously maintained and move-in ready with extensive updates: Furnace owned (2025), A/C (2025), Carpet 2nd floor(2021), Roof (2018), Fridge & Stove (2022), LG Washer & Dryer (2022), and Garage Door Opener. A thoughtful, heart-filled home crafted for modern living!
MississaugaInvestor.ca
2057 White Dove Circle
Link · 3bd/3ba · ~1,300 sqft
$1,099,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.45%
Monthly Cash Flow
-$3,730/mo
Estimated Rent
$3,400/mo
Cash-on-Cash
-18.55%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,400 |
| Mortgage | −$5,059 |
| Property Tax | −$760 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$916 |
| Vacancy (5%) | −$170 |
| Cash Flow | -$3,730/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,800 |
| Vacancy (5%) | −$2,040 |
| Property Tax | −$9,122 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,990 |
| Annual NOI | $15,948 |
| Cap Rate | 1.45% |
Cash Required to Close
| Down Payment (20%) | $219,800 |
| Ontario Land Transfer Tax | $18,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,255 |
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.