5035 Bidwell Common, Burlington

$999,900
5035 Bidwell Common

$999,900

New
17d
Att/Row/Townhouse3-Storey

5035 Bidwell Common, Burlington

Total Monthly Obligation $4,920

HausQ Valuation Report
Beds
2
Baths
3
Park
1
Sqft
1500-2000
DOM
17d
Score
17
Yield
4.2%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.9%
Property Type-Att/Row/Townhouse
MLS® Number-W13866412
Beds-2
Bathrooms-3
Size-1500-2000 sqft
Lot Size-17.78 × 79.636 ft
Listed on site-Oct 6, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$6,136.71 (2026)
Parking-2 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Appleby
Title-Residential Freehold

No agent assigned

Incredible opportunity to own a unique multi-use live/work property in Burlington. Built by Branthaven Homes, this three-storey corner unit townhome offers the perfect blend of commercial retail l and residential space. The ground level storefront and finished basement are designated for commercial use, while the second and third levels provide a bright and spacious residential living area above. Featuring two separate entrances, two municipal addresses, and two independent HVAC systems, the property allows for complete separation between the commercial and residential components. An ideal setup for entrepreneurs, small business owners, investors, or those seeking the convenience of living and working in one exceptional location. Just a 2 minute drive to Appleby GO station. Rare flexibility in a highly desirable Burlington community.

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

Closing Costs

Mortgage Amount
$799,920
Land Transfer Taxes$16,473
Legal Fees (Est.)
$
Total cash required for closing$217,953

Total Monthly Obligation

$4,920/mo
Mortgage $4,033
Monthly Loss $3,858
Principal$1,061
Interest$2,972
Property Tax$511
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.8%22
10-Year IRR
8.8%
Returns Index
12.2/ 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
$41,808/yr
NOI
$26,990/yr
Net Cash Flow
-$1,784/mo
Cash Margin
-51.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
18.2/ 100

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

Comparables

Properties near 5035 Bidwell Common

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.