5147 Ravine Crescent, Burlington
Burlington
$999,999
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
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,400/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Welcome to the Orchard! This charming well maintained 3-bedroom, 2.5 bath home is perfectly situated on a quiet family friendly street. The welcoming front porch leads you to a spacious layout with front foyer and combined Living and Dining rooms with hardwood floors. The Kitchen has been updated with quartz counters and features a separate dinette space. The main floor Family room includes a gas fireplace and window seat overlooking the yard. A two piece bath is conveniently located on this level. The second floor features engineered hardwood throughout. The spacious Primary bedroom includes a walk-in closet and4 piece ensuite bathroom. Two additional bedrooms and 4 piece bath with new vanity are located on this level. One bedroom features a laundry closet complete with a washer and dryer for convenience. The unfinished basement offers many possibilities for renovation and additional living space including a rough-in for an additional bathroom. The private yard includes an oversized multi-tier deck for quiet relaxation. Located within walking distance to top rated schools, shopping and restaurants. Perfect for families or downsizers, quick possession is available. Ready to move in!
MississaugaInvestor.ca
5147 Ravine Crescent
Detached · 3bd/3ba · ~1,750 sqft
$999,999
Cash-Flow Report · August 1, 2026
Cap Rate
2.87%
Monthly Cash Flow
-$2,209/mo
Estimated Rent
$4,450/mo
Cash-on-Cash
-12.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,450 |
| Mortgage | −$4,603 |
| Property Tax | −$775 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$223 |
| Cash Flow | -$2,209/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,400 |
| Vacancy (5%) | −$2,670 |
| Property Tax | −$9,300 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,000 |
| Annual NOI | $28,730 |
| Cap Rate | 2.87% |
Cash Required to Close
| Down Payment (20%) | $199,999.8 |
| Ontario Land Transfer Tax | $16,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,474.8 |
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.