4026 Donnic Drive, Burlington
Burlington
$829,000
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 MYPRO REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,000/mo
Estimated from market price-to-rent ratios
Remarks
Stylish move-in ready FREEHOLD Townhome steps to shops, cafes & everyday essentials. Thoughtfully upgraded with modern finishes and recent updates, pride of ownership shines from the moment you enter the spacious, welcoming Foyer. Rich Hardwood floors, ceilings, solid oak stair w/tread lighting, pot lights, updated trim & fresh on-trend finishes throughout. A chef-inspired kitchen boasts a gas stove, Breakfast Bar, S/S appliances, Walk-Out to an incredible Large Deck, Pergola & Gas Line-your own summer oasis for BBQing and entertaining. Bright, open Living Room, Great Room(basement), pot lights & oversized windows creates the ideal space for hosting friends. Newer roof (2022)! Walk to Farm Boy, Starbucks & Shoppers Drug Mart Plaza, Parks, Restaurants & well ranked schools, with quick Hwy 407 access for an easy commute. Only 10 min. to Appleby GO & QEW. Only 15 min. to the Lakefront or Bruce Trail hiking. The perfect move-in ready home to start your next chapter!
MississaugaInvestor.ca
4026 Donnic Drive
Att/Row/Townhouse · 3bd/2ba · ~900 sqft
$829,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.87%
Monthly Cash Flow
-$2,525/mo
Estimated Rent
$3,000/mo
Cash-on-Cash
-16.66%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,000 |
| Mortgage | −$3,816 |
| Property Tax | −$643 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$691 |
| Vacancy (5%) | −$150 |
| Cash Flow | -$2,525/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,000 |
| Vacancy (5%) | −$1,800 |
| Property Tax | −$7,710 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,290 |
| Annual NOI | $15,500 |
| Cap Rate | 1.87% |
Cash Required to Close
| Down Payment (20%) | $165,800 |
| Ontario Land Transfer Tax | $13,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $181,855 |
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.