2197 Pembroke Court, Burlington

$789,000
2197 Pembroke Court

$789,000

Price Change
23d
Link2-Storey

2197 Pembroke Court, Burlington

Total Monthly Obligation $3,914

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
700-1100
DOM
23d
Score
19
Yield
4.7%
Cash on Cash
-3.4%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Link
MLS® Number-W13843906
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-46.19 × 115 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Link
Age-31-50
Taxes-$4,274.35 (2026)
Parking-5 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABOUTOWNE REALTY CORP.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-West
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible/Immed
Neighbourhood-Brant Hills
Title-Residential Freehold

No agent assigned

Bright and sunny 2-storey linked home on a quiet court in sought-after Brant Hills. The main floor offers beautiful hardwood flooring in the spacious living and dining room, a bright open feel and neutral décor throughout. Upstairs, generous bedrooms feature double closets. The finished lower level provides a welcoming recreation room with electric fireplace. Enjoy the terrific private rear yard and deck, ideal for relaxing or entertaining. Insulation has been upgraded in the main and upper levels, including the attic, as well as the garage and garage ceiling, for added warmth and comfort. Pella windows (2025), eavestroughs (2025), roof (2015) with 50-year warranty and A/C (2016). Recently paved driveway accommodates 4 cars. Close to schools, parks, shopping, hospital and amenities, with quick access to major highways.

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

Closing Costs

Mortgage Amount
$631,200
Land Transfer Taxes$12,255
Legal Fees (Est.)
$
Total cash required for closing$171,555

Total Monthly Obligation

$3,914/mo
Mortgage $3,183
Monthly Loss $3,076
Principal$837
Interest$2,345
Property Tax$356
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.3%31
10-Year IRR
10.1%
Returns Index
16.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$37,200/yr
NOI
$24,706/yr
Net Cash Flow
-$1,124/mo
Cash Margin
-36.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
21.9/ 100

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

Comparables

Properties near 2197 Pembroke Court

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.