3200 Dakota Common 104B, Burlington

$429,900
3200 Dakota Common 104B

$429,900

New
17d
Condo ApartmentOther

3200 Dakota Common 104B, Burlington

Total Monthly Obligation $2,724

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
17d
Score
19
Yield
6.3%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Condo Apartment
MLS® Number-W13869544
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 6, 2026
Style-Other
Building Type-Condo Apartment
Age-0-5
Taxes-$2,808 (2025)
Maintenance-$556/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Alton
Title-Residential Condo & Other

No agent assigned

Bright and spacious 1 Bedroom + 1 Private Enclosed Den (can be used as a guest bedroom), 10-Ft Ceilings, Ground Floor, Large Private Patio (easy outdoor access). Welcome to this stylish unit featuring NEW flooring, NEW paint, RARE 10-foot ceilings (exclusive to ground-floor units) and a large private patio. The fully enclosed private den with a door provides valuable additional space, ideal for a guest room or home office. Enjoy the convenience of ground-floor living, 1 underground parking space and public transit right at the front door. Perfect for downsizers, pet lovers, cyclists, young professionals or investors. Located on the quiet side of Building B, facing Appleby Line, with exceptional amenities including an outdoor pool, gym, sauna, steam room, yoga room, BBQ area, party room, and 24/7 security. Close to Highways 407 and 403, Walmart, Fortinos, No Frills, RONA, banks, restaurants, parks, schools, shopping and transit. Move-in ready, private and exceptionally convenient-an ideal opportunity for buyers seeking comfortable and modern living.

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

Closing Costs

Mortgage Amount
$343,920
Land Transfer Taxes$5,073
Legal Fees (Est.)
$
Total cash required for closing$92,553

Total Monthly Obligation

$2,724/mo
Mortgage $1,734
Monthly Loss $2,268
Principal$456
Interest$1,278
Property Tax$234
Condo Fees$556
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.8%28
10-Year IRR
9.9%
Returns Index
15.0/ 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
$27,120/yr
NOI
$12,528/yr
Net Cash Flow
-$690/mo
Cash Margin
-30.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
28.5/ 100

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

Comparables

Properties near 3200 Dakota Common 104B

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.