
13- 976 Shadeland Avenue, Burlington
Burlington
$1,500,000
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 BURLOAK REAL ESTATE SERVICES
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Beautifully maintained bungalow on a quiet, private street in Aldershot, blending refined finishes, spacious living & a secluded backyard retreat in one of Burlington's most desirable neighbourhoods. Built in 2009, this 4 bedroom, 3 bathroom home with a double car garage features 1,545 sq. ft. of thoughtfully designed living space, beginning with a spacious foyer that opens to an expansive open concept living room, dining area & kitchen. Soaring 9 ft ceilings, hardwood floors, crown moulding, California shutters, built in speakers, a custom wall unit & an electric fireplace create an airy, inviting space that feels larger than its footprint. The oversized primary retreat includes a walk-in closet & spa inspired ensuite with heated floors & double sinks, while the second main floor bathroom includes a laundry rough-in for added flexibility. Double doors open to a private, tree lined backyard where beautiful gardens, professionally landscaped grounds, landscape lighting, a pergola, multiple seating areas & an interlock patio create a peaceful outdoor retreat. Complete with a sprinkler system & gas lines for a BBQ & fire pit, it's an inviting extension of the home's living space throughout the seasons. The finished lower level adds incredible flexibility with engineered hardwood flooring, an expansive recreation room featuring a gas fireplace with its own thermostat, surround sound speakers, plus 2 bedrooms, a full bathroom & a spacious laundry room. A sink rough in creates the potential for a future kitchen, making this an ideal space for multi generational living, an in-law suite or extended guest accommodations. Furnace & A/C replaced in 2022. Enjoy an easy lifestyle just minutes from LaSalle Park, Lake Ontario, Burlington Golf & Country Club, Aldershot GO, waterfront trails, cafés, shopping & convenient highway access. A home that combines comfort, quality & an address you'll appreciate for years to come.
MississaugaInvestor.ca
13- 976 Shadeland Avenue
Detached · 4bd/3ba · ~1,750 sqft
$1,500,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.87%
Monthly Cash Flow
-$4,564/mo
Estimated Rent
$5,240/mo
Cash-on-Cash
-16.62%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,240 |
| Mortgage | −$6,904 |
| Property Tax | −$1,163 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,250 |
| Vacancy (5%) | −$262 |
| Cash Flow | -$4,564/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$62,880 |
| Vacancy (5%) | −$3,144 |
| Property Tax | −$13,950 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$15,000 |
| Annual NOI | $28,086 |
| Cap Rate | 1.87% |
Cash Required to Close
| Down Payment (20%) | $300,000 |
| Ontario Land Transfer Tax | $26,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $329,475 |
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.