306- 2065 APPLEBY Line, Burlington
Burlington
$459,900
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
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,750/mo
Estimated from market price-to-rent ratios
Remarks
Welcome home. The Orchard Uptown...where style, comfort and convenience come together! This adorable 1 bedroom plus den condo is the perfect place to start your home ownership journey or simplify your lifestyle without sacrificing space. The bright, updated kitchen features timeless cream cabinetry, a beautiful travertine backsplash, quartz counters and countertop seating. Luxury vinyl plank flooring and upgraded baseboards add a modern touch throughout, while the versatile den is ideal for a home office, reading nook or overnight guests. Enjoy the convenience of in-suite laundry, central vacuum, one owned parking space, 2 storage lockers and plenty of additional visitor parking. The building offers fantastic amenities including an exercise room, sauna, party room, car wash and an outdoor patio with BBQs for summer get-togethers. Located in the sought-after Orchard community, you're just minutes from shopping, restaurants, parks and have quick access to major highways for an easy commute. Affordable, stylish and move-in ready-this charming condo checks all the boxes!
MississaugaInvestor.ca
306- 2065 APPLEBY Line
Condo Apartment · 1bd/1ba · ~750 sqft
$459,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.62%
Monthly Cash Flow
-$1,495/mo
Estimated Rent
$1,750/mo
Cash-on-Cash
-17.82%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,750 |
| Mortgage | −$2,117 |
| Property Tax | −$356 |
| Insurance | −$225 |
| Condo Fee | −$459 |
| Vacancy (5%) | −$88 |
| Cash Flow | -$1,495/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,000 |
| Vacancy (5%) | −$1,050 |
| Property Tax | −$4,277 |
| Insurance | −$2,700 |
| Condo Fee | −$5,508 |
| Annual NOI | $7,465 |
| Cap Rate | 1.62% |
Cash Required to Close
| Down Payment (20%) | $91,980 |
| Ontario Land Transfer Tax | $5,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $100,653 |
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.