2092 Ellerston Common, Burlington
Burlington
$999,999
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
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
107
Price Drop
5%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully upgraded 3 bedroom townhome backing onto ravine in the desired community of Tyandaga. Open concept modern floor plan with Oak staircase, 9ft ceilings on main and second floor. Upgraded hardwood floors on main and upper hallway. An entertainer's kitchen with stainless steel appliances, granite counters, huge breakfast bar, ample cupboards. Spacious primary bedroom comes with a spa-like 5 piece ensuite and two large walk-in closets. Second floor laundry for your convenience. Driveway can fit two vehicles and an additional in the garage. Close to highways, shopping, schools, parks, golfing, downtown Burlington, Go Train Station. An excellent family friendly location!
MississaugaInvestor.ca
2092 Ellerston Common
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$999,999
Cash-Flow Report · August 3, 2026
Cap Rate
1.45%
Monthly Cash Flow
-$3,396/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-18.57%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$4,603 |
| Property Tax | −$775 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$3,396/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$9,300 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,000 |
| Annual NOI | $14,480 |
| Cap Rate | 1.45% |
Cash Required to Close
| Down Payment (20%) | $199,999.8 |
| Ontario Land Transfer Tax | $16,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,474.8 |
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.