2135 Cobblestone Drive, Burlington
Burlington
$1,299,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 MYPRO REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
15
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
Discover your dream oasis in Burlington's highly desirable Brant Hills! This inviting Split4house offers over 2,000 sq. ft. of total usable space, presenting a rare opportunity grand recreational home. The open-concept main level boasts a dining space, and an airy living room. Step outside into an entertainer's paradise featuring a sparkling above-ground pool, a swim-up bar, and an oversized deck . The flexible layout includes a private, oversized primary suite, plus a fully finished lower level equipped with an exceptional recreation room, a laundry area. Just steps from schools, parks, trails, and easy highway access (QEW/403/407).A true gem ready for its next chapter
MississaugaInvestor.ca
2135 Cobblestone Drive
Detached · 4bd/3ba · ~1,750 sqft
$1,299,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.37%
Monthly Cash Flow
-$4,494/mo
Estimated Rent
$4,000/mo
Cash-on-Cash
-18.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,000 |
| Mortgage | −$5,979 |
| Property Tax | −$1,007 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$4,494/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,000 |
| Vacancy (5%) | −$2,400 |
| Property Tax | −$12,081 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,990 |
| Annual NOI | $17,829 |
| Cap Rate | 1.37% |
Cash Required to Close
| Down Payment (20%) | $259,800 |
| Ontario Land Transfer Tax | $22,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,255 |
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.