1444 PADDINGTON Court, Burlington
Burlington
$869,900
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
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,400/mo
Estimated from market price-to-rent ratios
Remarks
Welcome home. Quiet court location, nestled into a desirable family-friendly neighbourhood, this home is perfect for first time buyers or young families. Offering a functional layout, bright kitchen overlooking the open concept dining and living spaces - creating a perfect atmosphere for entertaining. Step inside to hardwood floors, potlights, ample cabinetry, main bath, 3 spacious bedrooms and a 2pc ensuite. The lower level is fully finished expanding your living space with a warm and inviting recroom with cozy gas fireplace, additional bedroom, recently updated 3pc bath and interior garage access. Easy access to parks, schools, shopping and everyday amenities, this move-in-ready home offers the perfect combination of comfort, functionality and location.
MississaugaInvestor.ca
1444 PADDINGTON Court
Semi-Detached · 4bd/3ba · ~1,300 sqft
$869,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.22%
Monthly Cash Flow
-$2,398/mo
Estimated Rent
$3,400/mo
Cash-on-Cash
-15.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,400 |
| Mortgage | −$4,004 |
| Property Tax | −$674 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$725 |
| Vacancy (5%) | −$170 |
| Cash Flow | -$2,398/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,800 |
| Vacancy (5%) | −$2,040 |
| Property Tax | −$8,090 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,699 |
| Annual NOI | $19,271 |
| Cap Rate | 2.22% |
Cash Required to Close
| Down Payment (20%) | $173,980 |
| Ontario Land Transfer Tax | $13,873 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $190,853 |
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.