2230 Walkers Line 20, Burlington

$785,000
2230 Walkers Line 20

$785,000

New
17d
Condo Townhouse2-Storey

2230 Walkers Line 20, Burlington

Total Monthly Obligation $4,094

Beds
2
Baths
3
Park
1
Sqft
1400-1599
DOM
17d
Score
18
Yield
5.0%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.9%
Property Type-Condo Townhouse
MLS® Number-W13866756
Beds-2
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$4,215.26 (2025)
Maintenance-$376.23/mo
Locker-None
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 MILLER DAVIES REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Possession-Flexible
Neighbourhood-Headon
Title-Residential Condo & Other

No agent assigned

Welcome to this sophisticated executive townhome, ideally situated on a private ravine lot in the highly sought-after Headon Forest neighbourhood. Offering over 1,400 sq. ft. of beautifully finished living space across two floors, this home seamlessly blends natural tranquility with modern convenience-just moments from top-rated schools, parks, shopping, restaurants, and major highways including the 407 and QEW. The bright and airy main level features a well-designed open-concept layout, enhanced by hardwood flooring, abundant natural light, and a cozy electric fireplace in the living room with Bay Window. The updated kitchen is both stylish and functional, offering quartz countertops, stainless steel appliances and a breakfast bar with serene views of the ravine and back patio. A spacious foyer provides access to a single-car garage, ample closet storage, and a convenient 2-pc powder room. Upstairs, the expansive primary bedroom overlooks the ravine and features large windows, a walk-in closet, and a spacious 4-piece ensuite complete with double sinks, soaker tub and a large shower. The generous second bedroom also enjoys its own private 3-pc ensuite, making it perfect for guests or family. The unfinished basement is a blank canvas for you to make the space your own. Step outside to your private, beautifully landscaped backyard, featuring mature trees, views of the ravine, and sun-filled afternoons thanks to the southwest exposure.

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

Closing Costs

Mortgage Amount
$628,000
Land Transfer Taxes$12,175
Legal Fees (Est.)
$
Total cash required for closing$170,675

Total Monthly Obligation

$4,094/mo
Mortgage $3,166
Monthly Loss $3,261
Principal$833
Interest$2,333
Property Tax$351
Condo Fees$376
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.1%30
10-Year IRR
9.9%
Returns Index
16.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$39,060/yr
NOI
$24,024/yr
Net Cash Flow
-$1,164/mo
Cash Margin
-35.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
21.1/ 100

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

Comparables

Properties near 2230 Walkers Line 20

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.