
4162 Sutherland Crescent, Burlington
Burlington
$1,298,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Real Broker Ontario Ltd.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
24
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,000/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully renovated raised bungalow in Burlington's highly desirable Longmoor neighbourhood. 3+1 bedrooms, 2 full bathrooms and a rare double-car garage, this home has been extensively updated and is truly move-in ready. From the stunning new kitchen to the major mechanical and cosmetic upgrades throughout, every detail has been thoughtfully completed so you can simply unpack and enjoy. The bright, functional layout offers generous living space on both levels, including a finished lower level with a spacious family room and 4th bedroom-perfect for guests, teens or a home office. Step outside to an incredible private backyard surrounded by mature trees, where an expansive deck creates the perfect outdoor entertaining space. Whether you're hosting family and friends or enjoying a quiet morning coffee, the setting feels like your own private Muskoka retreat. Located in one of Burlington's most sought-after family neighbourhoods, this home is within walking distance of highly rated Nelson High School, Pauline Johnson Public School and several more top schools. Parks, playgrounds, sports fields and scenic walking trails are all nearby, while shopping, restaurants, Appleby GO Station and the QEW are just minutes away. Homes offering this level of renovation, exceptional outdoor living and an unbeatable location are a rare find. Simply move in and enjoy everything this outstanding home has to offer.
MississaugaInvestor.ca
4162 Sutherland Crescent
Detached · 4bd/2ba · ~1,300 sqft
$1,298,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.38%
Monthly Cash Flow
-$4,488/mo
Estimated Rent
$4,000/mo
Cash-on-Cash
-18.89%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,000 |
| Mortgage | −$5,975 |
| Property Tax | −$1,006 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,082 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$4,488/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,000 |
| Vacancy (5%) | −$2,400 |
| Property Tax | −$12,071 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,980 |
| Annual NOI | $17,849 |
| Cap Rate | 1.38% |
Cash Required to Close
| Down Payment (20%) | $259,600 |
| Ontario Land Transfer Tax | $22,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,035 |
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.