4644 Ethel Road, Burlington
Burlington
$1,499,990
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX ESCARPMENT REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
60
Price Drop
7%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,200/mo
Estimated from market price-to-rent ratios
Remarks
Absolutely stunning north facing Fernbrook built Stonevalley model with 2969 sq above ground living space. Boasts 9' ceilings on the main floor. Upgraded raised excavated basement roof to finish off clean canvas additional living space with 9 ft+ ceiling. Large eat in Kitchen, main floor laundry with exit to backyard hot tub/patio. Large family room with fireplace and stone accent wall. Separate dining/living room great for entertaining large groups.2nd floor loft can be converted to 5th bedroom or media room. Oversized Master retreat w/ large soaker tub, his/her sinks and separate shower. Bedroom two has full ensuite and 3rd bedroom has ensuite privileges. Oversized 4th bedroom great for bedroom/office. Freshly painted, exotic Brazilian jatoba hardwood floors on main/2nd floor new roof(25) with warranty. Upgraded garage doors and backyard oasis features full interlock patio and hot tub. Nothing to do but move in!
MississaugaInvestor.ca
4644 Ethel Road
Detached · 4bd/4ba · ~2,750 sqft
$1,499,990
Cash-Flow Report · August 2, 2026
Cap Rate
1.08%
Monthly Cash Flow
-$5,552/mo
Estimated Rent
$4,200/mo
Cash-on-Cash
-20.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,200 |
| Mortgage | −$6,904 |
| Property Tax | −$1,163 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,250 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$5,552/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,400 |
| Vacancy (5%) | −$2,520 |
| Property Tax | −$13,950 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$15,000 |
| Annual NOI | $16,230 |
| Cap Rate | 1.08% |
Cash Required to Close
| Down Payment (20%) | $299,998 |
| Ontario Land Transfer Tax | $26,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $329,473 |
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.