1105- 5280 Lakeshore Road, Burlington
Burlington
$649,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SAM MCDADI REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
Experience Exceptional Waterfront Living At Royal Vista, Where Spectacular, Unobstructed Views Of Lake Ontario Take Centre Stage. This Bright, Airy & Beautifully Presented 1,300 Sq. Ft., 2 Bdrm, 2 Bathrm Residence Features An Expansive Open Concept Living & Dining Area Framed By Floor-To-Ceiling Windows & Breathtaking Lake Views. The Well-Appointed Kitchen Offers Crisp Cabinetry, Generous Workspace & A Seamless Connection To The Principal Living Areas. The Spacious Primary Bdrm Is Bright & Comfortable Including A 4 Pc Ensuite, While The Versatile 2nd Bdrm Features A Convenient Murphy Bed. A Large Ensuite Laundry & Storage Rm Provides Excellent Functionality, Along With 1 Parking Space. Royal Vista Offers An Excellent Range Of Amenities, Including An Outdoor Pool, Tennis/Pickleball Court, Fitness Rm, Sauna, Party/Games Rm, Workshop/Hobby Rm, Visitor Parking & Beautifully Landscaped Waterfront Grounds. Ideally Situated Close To Grocery Stores, Scenic Parks & Trails, Restaurants, Shops, Public Transit & The QEW, With Downtown Burlington Just Minutes Away. A Wonderful Opportunity To Enjoy Generous Living Space & A Relaxed Lakeside Lifestyle. Shows Extremely Well. *No Pets Allowed*
MississaugaInvestor.ca
1105- 5280 Lakeshore Road
Condo Apartment · 2bd/2ba · ~1,300 sqft
$649,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.75%
Monthly Cash Flow
-$2,584/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-21.8%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$2,987 |
| Property Tax | −$503 |
| Insurance | −$225 |
| Condo Fee | −$1,101 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$2,584/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$6,036 |
| Insurance | −$2,700 |
| Condo Fee | −$13,212 |
| Annual NOI | $4,842 |
| Cap Rate | 0.75% |
Cash Required to Close
| Down Payment (20%) | $129,800 |
| Ontario Land Transfer Tax | $9,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $142,255 |
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.