4057 Donnic Drive, Burlington
Burlington
$885,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by COLDWELL BANKER PETER BENNINGER REALTY, Brokerage
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
10
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,050/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully maintained freehold townhouse in the highly desirable Altona Village community. Offering 3 spacious bedrooms and 4bathrooms, this home provides the perfect blend of comfort, style, and functionality. The bright and inviting layout features a beautiful kitchenand family room which leads to the large deck, the finished basement is ideal for a recreation room, home office, or additional living space, withplenty of storage to keep everything organized. The spacious primary bedroom includes a walk-in closet and a private ensuite, while theadditional bedrooms are generously sized for family or guests. Step outside to enjoy a fully fenced backyard complete with a beautiful deck-perfect for entertaining, summer barbecues, or relaxing in your own private outdoor retreat. A single-car garage adds everyday convenience andextra storage. Located in the sought-after Altona Village neighbourhood, this move-in-ready home is close to parks, schools, shopping, transit,and major highways, making it an excellent choice for families and commuters alike.**INTERBOARD LISTING: CORNERSTONE ASSOCIATION OF REALTORS**
MississaugaInvestor.ca
4057 Donnic Drive
Att/Row/Townhouse · 3bd/4ba · ~1,300 sqft
$885,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.69%
Monthly Cash Flow
-$2,831/mo
Estimated Rent
$3,050/mo
Cash-on-Cash
-17.48%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,050 |
| Mortgage | −$4,078 |
| Property Tax | −$687 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$738 |
| Vacancy (5%) | −$153 |
| Cash Flow | -$2,831/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,600 |
| Vacancy (5%) | −$1,830 |
| Property Tax | −$8,239 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,859 |
| Annual NOI | $14,972 |
| Cap Rate | 1.69% |
Cash Required to Close
| Down Payment (20%) | $177,180 |
| Ontario Land Transfer Tax | $14,193 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $194,373 |
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.