3028 Eva Drive, Burlington

$1,350,000
3028 Eva Drive

$1,350,000

New
3d
DetachedBacksplit 4

3028 Eva Drive, Burlington

Total Monthly Obligation $6,284

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
3d
Score
16
Yield
3.8%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-W14097902
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-125 × 60 ft
Listed on site-Oct 20, 2026
Style-Backsplit 4
Building Type-Detached
Age-51-99
Taxes-$5,556 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete, Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-Roseland
Title-Residential Freehold

No agent assigned

Absolutely stunning South Burlington beauty! Welcome to 3028 Eva Drive, ideally located in Burlington's sought-after Dynes community. This fantastic location is within walking distance to Burlington Mall, Central Park, Central Library and the YMCA, while Downtown Burlington and the Waterfront are just a short drive away. Set on a spacious 60 x 125 ft lot, this gorgeous 4-level side-split has been thoughtfully updated from top to bottom with high-end designer finishes throughout. The main level welcomes you with a custom laundry room, versatile flex/office space, 3- piece bathroom, convenient inside entry from the garage and exterior access to the fully fenced yard. The second level is truly the showstopper, featuring a spectacular open-concept great room with a custom kitchen, dedicated dining area and massive living room highlighted by a stylish feature wall, fireplace and custom built-ins. Upstairs offers three generously sized bedrooms and a beautiful 5-piece main bathroom complete with double vanity. The lower level provides an excellent additional living space with a fourth bedroom featuring an egress window, functional recreation room and stylish 3-piece bathroom-perfect for guests, teens or additional family living space. A beautifully updated home in an incredible South Burlington location that truly has it all!

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

Closing Costs

Mortgage Amount
$1,080,000
Land Transfer Taxes$23,475
Legal Fees (Est.)
$
Total cash required for closing$294,975

Total Monthly Obligation

$6,284/mo
Mortgage $5,446
Monthly Loss $4,851
Principal$1,433
Interest$4,013
Property Tax$463
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$51,192/yr
NOI
$36,017/yr
Net Cash Flow
-$2,444/mo
Cash Margin
-57.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
15.9/ 100

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

Comparables

Properties near 3028 Eva 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.