4861 Verdi Street, Burlington
Burlington
$898,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMETRADE REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
36
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,450/mo
Estimated from market price-to-rent ratios
Remarks
Spacious Semi-Detached (Linked by Garage Only) 3+1 Bedroom, 2.5 Bath, Finished Basement* Located in Popular Alton Area! Close To A++ Schools, Shopping, Transportation, Highways * Functional Living Space: Spacious Eat-In Kitchen Central Island, Granite CounterTop*Hardwood,9 ft Ceiling with Pot Lights and Stained Wood Stairs* Bath Tub & Separate Shower*Fully Finished Basement: Large Rec Room, Extra Bedroom And Lots Of Storage Space* Hardwood Staircase Leads To 3 Spacious Bdrms & 2 Full Baths* Ensuite Walk In Closet * Parking including Garage for 3 Car's * Double Doors Entrance With Beautiful Insert And Spacious Foyer With Ceramic Mosaic Floor* Popular Area with Top Rated Schools, Walk to Transportations, Shopping, Banks!
MississaugaInvestor.ca
4861 Verdi Street
Semi-Detached · 4bd/3ba · ~1,300 sqft
$898,800
Cash-Flow Report · August 3, 2026
Cap Rate
2.15%
Monthly Cash Flow
-$2,531/mo
Estimated Rent
$3,450/mo
Cash-on-Cash
-15.4%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,450 |
| Mortgage | −$4,137 |
| Property Tax | −$697 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$749 |
| Vacancy (5%) | −$173 |
| Cash Flow | -$2,531/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,400 |
| Vacancy (5%) | −$2,070 |
| Property Tax | −$8,359 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,988 |
| Annual NOI | $19,283 |
| Cap Rate | 2.15% |
Cash Required to Close
| Down Payment (20%) | $179,760 |
| Ontario Land Transfer Tax | $14,451 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,211 |
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.