5162 Falconcrest Drive, Burlington

$875,000
5162 Falconcrest Drive

$875,000

New
24d
Att/Row/Townhouse2-Storey

5162 Falconcrest Drive, Burlington

Total Monthly Obligation $4,258

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
24d
Score
17
Yield
4.3%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Att/Row/Townhouse
MLS® Number-W13841598
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-18.04 × 98.43 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$4,246 (2025)
Parking-3 - Built-In
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Brick, Brick Front
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90 DAYS FROM AGREEMENT DATE
Neighbourhood-Uptown
Title-Residential Freehold

No agent assigned

Spacious 3 Bdrm Freehold With Finished Basement Townhouse located in Family Oriented Community .Featuring Open Concept First Floor with Good Size Bedrooms on Second Floor. Finished Basement. Stainless Appliances, Low Maintenance Rear Yard, Calif Shutters, Gas Bar-B-Q Hook Up. Close To Schools, Shops, Restaurants and 407,Q E W/403

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$700,000
Land Transfer Taxes$13,975
Legal Fees (Est.)
$
Total cash required for closing$190,475

Total Monthly Obligation

$4,258/mo
Mortgage $3,530
Monthly Loss $3,330
Principal$929
Interest$2,601
Property Tax$354
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.3%25
10-Year IRR
9.3%
Returns Index
13.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$37,500/yr
NOI
$25,004/yr
Net Cash Flow
-$1,446/mo
Cash Margin
-46.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.2/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 5162 Falconcrest Drive

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.