5070 PINEDALE Avenue 302, Burlington

$599,000
5070 PINEDALE Avenue 302

$599,000

New
16d
Condo Apartment1 Storey/Apt

5070 PINEDALE Avenue 302, Burlington

Total Monthly Obligation $3,753

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
16d
Score
20
Yield
6.8%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.7%
Property Type-Condo Apartment
MLS® Number-W13872762
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 7, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$3,090 (2025)
Maintenance-$879.66/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Other)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete Block
Possession-Immediate
Neighbourhood-Appleby
Title-Residential Condo & Other

No agent assigned

Welcome to easy, spacious living in sought-after Pinedale Estates. Offering over 1,200 sq. ft. of beautifully updated interior space with bright south-east exposure, this 2-bedroom, 2-bathroom suite is freshly painted throughout and features brand new flooring along with two brand new, professionally finished bathrooms. The sun-drenched solarium provides an ideal retreat for a quiet home office, reading lounge, or morning coffee spot. Large principal living and dining areas comfortably accommodate full-sized furniture and entertaining. Features newly renovated main bath and substantial closet storage, complemented by a generous second bedroom, updated full guest bath, and convenient in-suite laundry. Enjoy peace of mind in this well-managed, gated community with premium amenities including an indoor pool, fitness facilities, sauna, tennis/pickleball courts, billiards room, and manicured park-like grounds. The comprehensive maintenance fee includes heat and water for truly worry-free living. Ideally situated in Southeast Burlington-steps to Appleby Village shopping, restaurants, transit, and minutes to Appleby GO and Lake Ontario. Includes 1 underground parking space and private storage locker.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,753/mo
Mortgage $2,416
Monthly Loss $3,118
Principal$636
Interest$1,780
Property Tax$258
Condo Fees$880
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.9%42
10-Year IRR
11.5%
Returns Index
21.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$41,028/yr
NOI
$20,879/yr
Net Cash Flow
-$676/mo
Cash Margin
-19.8%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
23.3/ 100

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

Comparables

Properties near 5070 PINEDALE Avenue 302

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.