1451 Walkers Line 313, Burlington

$429,000
1451 Walkers Line 313

$429,000

New
17d
Condo Apartment1 Storey/Apt

1451 Walkers Line 313, Burlington

Total Monthly Obligation $2,557

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
17d
Score
22
Yield
6.4%
Cash on Cash
-1.1%
Cap Rate
4.4%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Condo Apartment
MLS® Number-W13865672
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 6, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-16-30
Taxes-$2,322.1 (2026)
Maintenance-$432.84/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Possession-Flexible
Neighbourhood-Tansley
Title-Residential Condo & Other

No agent assigned

Welcome to 1451 Walker's Line, Suite 313. This well-appointed 1+1 bedroom condominium is ideally located close to shopping, dining, and everyday amenities, with easy access to the QEW and Highway 407. The open-concept floor plan is filled with natural light and offers a functional, inviting layout. The kitchen features ample counter space, crisp white cabinetry, and an extended breakfast bar, perfect for casual dining or entertaining. The spacious living area opens to a private balcony overlooking a peaceful, tree-lined view. The versatile den can be used as a home office, guest space, or additional bedroom. The unit also includes a four-piece bathroom, a dedicated laundry room, and generous closet space throughout. One underground parking space and a storage locker are included. The building offers abundant visitor parking and a separate amenities building for residents to enjoy. An excellent opportunity for first-time buyers, commuters, or investors alike. LET'S GET MOVING!

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

Closing Costs

Mortgage Amount
$343,200
Land Transfer Taxes$5,055
Legal Fees (Est.)
$
Total cash required for closing$92,355

Total Monthly Obligation

$2,557/mo
Mortgage $1,730
Monthly Loss $2,101
Principal$455
Interest$1,275
Property Tax$194
Condo Fees$433
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.8%41
10-Year IRR
11.4%
Returns Index
21.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$27,636/yr
NOI
$14,956/yr
Net Cash Flow
-$484/mo
Cash Margin
-21.0%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
31.1/ 100

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

Comparables

Properties near 1451 Walkers Line 313

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.