11 Burrows Road, Beacon Hill North - South and Area

$2,480,000
11 Burrows Road

$2,480,000

New
86d
Detached2-Storey

11 Burrows Road, Beacon Hill North - South and Area

Total Monthly Obligation $11,587

Beds
4
Baths
5
Park
4
Sqft
3500-5000
DOM
86d
Score
13
Yield
2.1%
Cash on Cash
-14.9%
Cap Rate
1.4%
5Y IRR
4.0%
10Y IRR
5.7%
Property Type-Detached
MLS® Number-X13616896
Beds-4
Bathrooms-5
Size-3500-5000 sqft
Lot Size-116.3 × 124.66 ft
Listed on site-Jul 29, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$14,501.38 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-MARILYN WILSON DREAM PROPERTIES INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Brick, Cedar
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-2101 - Rothwell Heights
Title-Residential Freehold

No agent assigned

Overlooking Niven's Wood Park, this home enjoys south-facing views, privacy, and a beautifully landscaped setting in coveted Rothwell Heights. Extensively renovated in 2020, the residence honours its mid-century roots while introducing a sophisticated contemporary aesthetic that feels both timeless and current. The classic brick and cedar exterior gives way to an interior where thoughtful design, quality craftsmanship, and cohesive finishes define every space. Rich dark hardwood floors and black interior doors create a sophisticated backdrop throughout. The welcoming foyer provides access to a private study, ideal for working from home. Beyond, the living room is oriented toward the private backyard and opens to elegant, light-filled living spaces designed for both everyday living and entertaining. At the heart of the home, the stunning kitchen pairs crisp white cabinetry with dramatic black accents and features premium stainless steel appliances, a 6-burner gas range, an oversized island, coffee station, and walk-in pantry. The impressive 20-foot family room is distinguished by its wood-inlaid ceiling and expansive windows that frame tranquil park views. The second level offers four bedrooms, highlighted by a stunning primary suite complete with a sitting area, fireplace, private balcony, walk-in closet, and luxurious spa-inspired ensuite. The finished lower level adds further versatility with a recreation room, glass-enclosed fitness studio, and a thoughtfully designed laundry room. Filled with natural light and executed with careful attention to detail, this is a true dream property.

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

Closing Costs

Mortgage Amount
$1,984,000
Land Transfer Taxes$48,475
Legal Fees (Est.)
$
Total cash required for closing$545,975

Total Monthly Obligation

$11,587/mo
Mortgage $10,004
Monthly Loss $8,955
Principal$2,632
Interest$7,371
Property Tax$1,208
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.1%8
Cash-on-Cash
-17.3%0
5-Year IRR
2.1%5
10-Year IRR
4.5%
Returns Index
3.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$51,996/yr
NOI
$27,795/yr
Net Cash Flow
-$7,687/mo
Cash Margin
-177.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.232
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo15
Risk Index
11.7/ 100

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

Comparables

Properties near 11 Burrows Road

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.