5491 Schueller Crescent, Burlington
Burlington
$929,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,100/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 5491 Schueller Crescent, a beautifully renovated townhouse that blends modern style with everyday comfort. This move-in-ready home features a stunning custom-designed kitchen with premium cabinetry, quality finishes, and a functional layout that's perfect for both daily living and entertaining.The interior showcases elegant hardwood flooring throughout, fresh contemporary paint, and tastefully renovated bathrooms. Every detail has been thoughtfully updated to create a warm and inviting space.Step outside to your private backyard retreat, complete with a relaxing hot tub-perfect for unwinding after a long day or entertaining family and friends year-round.Located in a desirable, family-friendly neighbourhood close to parks, schools, shopping, transit, and major highways, this exceptional home offers the perfect combination of style, comfort, and convenience. Don't miss your opportunity to own this beautifully updated townhouse at 5491 Schueller Crescent.
MississaugaInvestor.ca
5491 Schueller Crescent
Att/Row/Townhouse · 3bd/3ba · ~1,300 sqft
$929,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.58%
Monthly Cash Flow
-$3,050/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-17.95%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$4,276 |
| Property Tax | −$720 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$774 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$3,050/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$8,640 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,290 |
| Annual NOI | $14,710 |
| Cap Rate | 1.58% |
Cash Required to Close
| Down Payment (20%) | $185,800 |
| Ontario Land Transfer Tax | $15,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $203,855 |
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.