5123 Thornburn Drive, Burlington

$859,000
5123 Thornburn Drive

$859,000

New
19d
Att/Row/Townhouse2-Storey

5123 Thornburn Drive, Burlington

Total Monthly Obligation $4,209

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
1100-1500
DOM
19d
Score
18
Yield
4.6%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Att/Row/Townhouse
MLS® Number-W13860088
Beds-4
Bathrooms-4
Size-1100-1500 sqft
Lot Size-18.13 × 100.07 ft
Listed on site-Oct 4, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$4,430 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-INTERNATIONAL REALTY FIRM, INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-60/90/TBA
Neighbourhood-Uptown
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained and thoughtfully finished freehold townhouse in EastBurlington.The main level features gleaming engineered hardwood flooring and a bright, inviting livingspace. The updated kitchen showcases stainless steel appliances, porcelain tile flooring, and a stylish tumbled marble backsplash.Upstairs, a convenient computer nook/office space, and a beautifully renovated primary ensuite. The professionally finished basement adds valuable living space with an additional bedroom and washroom, making it ideal for guests, a growing family, or a home office. Outside, enjoy a cedar deck and landscaped garden, perfect for relaxing or entertaining. The private driveway provides parking for up to 3 cars with no sidewalk, offering excellent convenience. A wonderful opportunity to own a move-in-ready freehold, freshly painted townhome in a desirable East Burlington location.

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

Closing Costs

Mortgage Amount
$687,200
Land Transfer Taxes$13,655
Legal Fees (Est.)
$
Total cash required for closing$186,955

Total Monthly Obligation

$4,209/mo
Mortgage $3,465
Monthly Loss $3,297
Principal$912
Interest$2,553
Property Tax$369
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$39,540/yr
NOI
$26,656/yr
Net Cash Flow
-$1,244/mo
Cash Margin
-37.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.8/ 100

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

Comparables

Properties near 5123 Thornburn 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.