514- 1127 Cooke Boulevard, Burlington
Burlington
$368,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FIRST CLASS REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
1
Bathrooms
1
Days on Market
59
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,650/mo
Estimated from market price-to-rent ratios
Remarks
Stop Renting And Invest In Your Own Future! A Must See In Burlington's Desirable Aldershot Neighbourhood! Stylish One-Bedroom & One Bath Smart-Style Urban Stacked Townhouse Condo With Direct Entrance & Private Terrace! Completely Carpet-Free And Features 9' Ceilings, Convenient In-Suite Laundry And One Secure Underground Parking Space (#28). Kitchen Features Quartz Counters, S/S Appliances, Breakfast Bar And Overlooks The Living Room. This Home Is A Commuter's Dream, At A Walking Distance To Aldershot Go Station, Get To Downtown Toronto Via Go Train! And Close To All Amenities: Immediate Highway Access And Minutes To Restaurants, Shops, Coffee, Groceries, Lake Ontario, Lasalle Park, Marina And The Beautiful Royal Botanical Gardens. Simplify Your Life ... With Convenience And Style!
MississaugaInvestor.ca
514- 1127 Cooke Boulevard
Condo Townhouse · 1bd/1ba · ~250 sqft
$368,000
Cash-Flow Report · August 2, 2026
Cap Rate
2.43%
Monthly Cash Flow
-$950/mo
Estimated Rent
$1,650/mo
Cash-on-Cash
-14.14%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,650 |
| Mortgage | −$1,694 |
| Property Tax | −$285 |
| Insurance | −$225 |
| Condo Fee | −$313 |
| Vacancy (5%) | −$83 |
| Cash Flow | -$950/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$19,800 |
| Vacancy (5%) | −$990 |
| Property Tax | −$3,422 |
| Insurance | −$2,700 |
| Condo Fee | −$3,756 |
| Annual NOI | $8,932 |
| Cap Rate | 2.43% |
Cash Required to Close
| Down Payment (20%) | $73,600 |
| Ontario Land Transfer Tax | $3,995 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $80,595 |
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.