
401- 700 Dynes Road, Burlington
Burlington
$494,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX ESCARPMENT TEAM LOGUE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,800/mo
Estimated from market price-to-rent ratios
Remarks
Welcome home. A beautifully renovated 1-bedroom condo offering an impressive top-to-bottom transformation in one of South Burlington's most established and well-appointed buildings. A brand-new kitchen featuring a redesigned layout, new countertops, and all new appliances, a fully updated bathroom complete with a bidet, freshly redone vinyl laminate flooring throughout, and a freshly painted interior. The oversized primary bedroom is a true retreat, featuring a generous walk-in closet and private ensuite - a rare and coveted combination in a 1-bedroom unit of this size. Step out to your private balcony and enjoy serene treetop views with no mall sightlines. The in-suite laundry room adds everyday convenience, while 1 underground parking spot and an in-suite locker round out the package. Building amenities include an elevator, gym, party room, pool, sauna, concierge, and security system - everything you need for comfortable, low-maintenance living. Steps to parks, shopping, public transit, and schools. An exceptional opportunity for downsizers, first-time buyers, or investors looking for a truly turnkey unit in a prime South Burlington location.
MississaugaInvestor.ca
401- 700 Dynes Road
Condo Apartment · 1bd/2ba · ~1,100 sqft
$494,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.4%
Monthly Cash Flow
-$1,703/mo
Estimated Rent
$1,800/mo
Cash-on-Cash
-18.86%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,800 |
| Mortgage | −$2,278 |
| Property Tax | −$384 |
| Insurance | −$225 |
| Condo Fee | −$526 |
| Vacancy (5%) | −$90 |
| Cash Flow | -$1,703/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,600 |
| Vacancy (5%) | −$1,080 |
| Property Tax | −$4,603 |
| Insurance | −$2,700 |
| Condo Fee | −$6,312 |
| Annual NOI | $6,905 |
| Cap Rate | 1.4% |
Cash Required to Close
| Down Payment (20%) | $98,980 |
| Ontario Land Transfer Tax | $6,373 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $108,353 |
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.