5324 Linbrook Road, Burlington
Burlington
$1,299,900
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 REGAL REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
9
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
Spacious Side Split in Appleby. Located in one of Burlington's most Desirable Neighborhoods, this Home Features a Stunning Backyard with an Inground Heated Pool on a 150 Foot Lot. The Home Features 3 Bedrooms on the Upper Level and an Open Concept Family and Dining area. Located close to Centennial Bikeway, Burloak Waterfront Park, Schools, Appleby Village Mall, Centennial Pool, Robert Bateman Community Centre. Quick access to Appleby GO Station and major highways.
MississaugaInvestor.ca
5324 Linbrook Road
Detached · 4bd/2ba · ~1,300 sqft
$1,299,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.37%
Monthly Cash Flow
-$4,498/mo
Estimated Rent
$4,000/mo
Cash-on-Cash
-18.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,000 |
| Mortgage | −$5,983 |
| Property Tax | −$1,007 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$4,498/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,000 |
| Vacancy (5%) | −$2,400 |
| Property Tax | −$12,089 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,999 |
| Annual NOI | $17,812 |
| Cap Rate | 1.37% |
Cash Required to Close
| Down Payment (20%) | $259,980 |
| Ontario Land Transfer Tax | $22,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,453 |
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.