305- 50 Kaitting Trail, Oakville
Oakville
$525,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,300/mo
Estimated from market price-to-rent ratios
Remarks
Rarely offered and beautifully upgraded, this premium corner residence delivers an exceptional blend of elegance, comfort, and natural light. Thoughtfully designed with soaring 9-foot ceilings and sleek laminate flooring throughout, the open-concept layout is both functional and inviting. The contemporary kitchen is a true highlight, featuring quartz countertops, a centre island with breakfast bar, and highly desirable walk-in pantry-perfect for both everyday living and entertaining. The suite offers two generously sized bedrooms and two full bathrooms, providing flexibility and privacy. Sun-drenched interiors and captivating open views can be enjoyed from the living space, bedrooms, and the open balcony, creating a bright and uplifting atmosphere throughout the home. This condo is ideally situated in one of Oakville's most attractive communities, with effortless access to shopping, transit, and major highways. A refined offering that truly stands out-This is one you won't want to miss.
MississaugaInvestor.ca
305- 50 Kaitting Trail
Condo Apartment · 2bd/2ba · ~850 sqft
$525,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.39%
Monthly Cash Flow
-$1,373/mo
Estimated Rent
$2,300/mo
Cash-on-Cash
-14.33%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,300 |
| Mortgage | −$2,417 |
| Property Tax | −$363 |
| Insurance | −$225 |
| Condo Fee (est.) | −$553 |
| Vacancy (5%) | −$115 |
| Cash Flow | -$1,373/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,600 |
| Vacancy (5%) | −$1,380 |
| Property Tax | −$4,358 |
| Insurance | −$2,700 |
| Condo Fee (est.) | −$6,636 |
| Annual NOI | $12,526 |
| Cap Rate | 2.39% |
Cash Required to Close
| Down Payment (20%) | $105,000 |
| Ontario Land Transfer Tax | $6,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $114,975 |
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.