4003 Kilmer Drive 110, Burlington

$320,000
4003 Kilmer Drive 110

$320,000

New
28d
Condo ApartmentApartment

4003 Kilmer Drive 110, Burlington

Total Monthly Obligation $2,341

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
28d
Score
23
Yield
8.4%
Cash on Cash
1.0%
Cap Rate
4.8%
5Y IRR
16.4%
10Y IRR
15.3%
Property Type-Condo Apartment
MLS® Number-W13830374
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 25, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,982 (2025)
Maintenance-$685/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 MILLENNIUM INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Aluminum Siding
Roof-Shingles
Possession-30-60
Neighbourhood-Tansley
Title-Residential Condo & Other

No agent assigned

Priced to sell!! Move-in ready 1-bedroom condo in Tansley Gardens! This open-concept ground-floor unit features laminate flooring throughout, a spacious living and dining area with walkout to a private terrace, and a functional kitchen with ample counter space and a breakfast bar. The large primary bedroom includes a double closet with a custom organizer. Additional highlights include an extra storage closet in the bathroom, ensuite laundry, and convenient ground-level access to underground parking and locker. Walking distance to restaurants, shopping, and just minutes to the highway.

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

Closing Costs

Mortgage Amount
$256,000
Land Transfer Taxes$3,275
Legal Fees (Est.)
$
Total cash required for closing$68,775

Total Monthly Obligation

$2,341/mo
Mortgage $1,291
Monthly Loss $2,001
Principal$340
Interest$951
Property Tax$165
Condo Fees$685
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%24
Cash-on-Cash
-5.6%2
5-Year IRR
11.7%48
10-Year IRR
12.2%
Returns Index
24.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$26,964/yr
NOI
$11,666/yr
Net Cash Flow
-$319/mo
Cash Margin
-14.2%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo70
Risk Index
33.5/ 100

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

Comparables

Properties near 4003 Kilmer Drive 110

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.