398 Tennyson Drive, Oakville
Oakville
$1,585,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,050/mo
Estimated from market price-to-rent ratios
Remarks
Skip The Wait...This Bungalow is Located In Sought-After Prime South Oakville Bronte East Location! A Rare Investment Opportunity for Builders and Investors!!! The expansive 67.69 x 115.67 ft lot comes with Building permit approved for a 3,500+ sq ft new build above grade, making it ideal for those looking to create a dream home. This property is ideally situated near top-rated schools, scenic parks, and a variety of dining options. Enjoy the convenience of nearby Lake Ontario, easy access to the QEW, GO Station, and all essential amenities.
MississaugaInvestor.ca
398 Tennyson Drive
Detached · 3bd/2ba · ~900 sqft
$1,585,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.91%
Monthly Cash Flow
-$6,091/mo
Estimated Rent
$4,050/mo
Cash-on-Cash
-20.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,050 |
| Mortgage | −$7,296 |
| Property Tax | −$1,096 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,321 |
| Vacancy (5%) | −$203 |
| Cash Flow | -$6,091/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,600 |
| Vacancy (5%) | −$2,430 |
| Property Tax | −$13,156 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$15,850 |
| Annual NOI | $14,464 |
| Cap Rate | 0.91% |
Cash Required to Close
| Down Payment (20%) | $317,000 |
| Ontario Land Transfer Tax | $28,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $348,175 |
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.