203-1701 Lampman Avenue, Burlington
Burlington
$525,900
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 REAL ESTATE SERVICES LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
This inviting home is perfect for first-time buyers looking to enter the market or for those seeking to downsize and enjoy a more carefree lifestyle. Offering a functional and spacious layout, the home features 2 bedrooms plus a large den, 2 full bathrooms, in-suite laundry, a separate dining area, and a comfortable living room. The well-appointed kitchen provides ample workspace with a large pantry and storage area, while the expansive private patio offers plenty of room for outdoor seating, gardening, and entertaining. Freshly painted throughout, this move-in-ready home allows you to simply unpack and enjoy. Nestled within a quiet, well-maintained complex, this property combines comfort, convenience, and low-maintenance living.
MississaugaInvestor.ca
203-1701 Lampman Avenue
Condo Apartment · 3bd/2ba · ~950 sqft
$525,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.02%
Monthly Cash Flow
-$1,100/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-11.46%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$2,421 |
| Property Tax | −$408 |
| Insurance | −$225 |
| Condo Fee | −$468 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$1,100/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$4,891 |
| Insurance | −$2,700 |
| Condo Fee | −$5,616 |
| Annual NOI | $15,863 |
| Cap Rate | 3.02% |
Cash Required to Close
| Down Payment (20%) | $105,180 |
| Ontario Land Transfer Tax | $6,993 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $115,173 |
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.