
258 Camelot Drive, Burlington
Burlington
$1,699,999
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 BURLOAK REAL ESTATE SERVICES
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
35
Price Drop
6%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,450/mo
Estimated from market price-to-rent ratios
Remarks
This beautifully maintained four-bedroom family home is located in the highly sought-after Shoreacres neighbourhood. Offered for sale for the first time in 60 years, this is a rare opportunity to make a well-loved home your own. Situated on a generous 75' x 133' lot on a quiet, tree-lined street, the home offers spacious principal rooms and an ideal layout for family living. The welcoming foyer features hardwood flooring and a double closet. The bright living room with bay window and adjoining dining room both have hardwood flooring beneath the carpeting. The eat-in kitchen offers quartz countertops and solid wood cabinetry, while the comfortable family room features a wood-burning fireplace and sliding doors leading to the sunroom with hot tub. Convenient main-floor powder room and access to the double-car garage. Upstairs, hardwood flooring lies beneath the carpeting. The primary bedroom includes a walk-in closet and a three-piece ensuite. Three additional bedrooms and a four-piece main bathroom. The finished lower level includes a large rec room, playroom, laundry/utility and cold room. The private backyard features a concrete pool, mature trees, landscaped gardens, and a pool shed. Walking distance to Nelson High School, John T. Tuck Public School, St. Raphael Elementary, the waterfront and Paletta Lakefront Park. This is an exceptional opportunity in one of Burlington's most established and desirable neighbourhoods.
MississaugaInvestor.ca
258 Camelot Drive
Detached · 4bd/3ba · ~2,250 sqft
$1,699,999
Cash-Flow Report · July 31, 2026
Cap Rate
0.9%
Monthly Cash Flow
-$6,558/mo
Estimated Rent
$4,450/mo
Cash-on-Cash
-21.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,450 |
| Mortgage | −$7,825 |
| Property Tax | −$1,318 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,417 |
| Vacancy (5%) | −$223 |
| Cash Flow | -$6,558/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,400 |
| Vacancy (5%) | −$2,670 |
| Property Tax | −$15,810 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$17,000 |
| Annual NOI | $15,220 |
| Cap Rate | 0.9% |
Cash Required to Close
| Down Payment (20%) | $339,999.8 |
| Ontario Land Transfer Tax | $30,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $373,474.8 |
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.