274 Belvenia Road, Burlington

$1,469,000
274 Belvenia Road

$1,469,000

New
14d
Detached2-Storey

274 Belvenia Road, Burlington

Total Monthly Obligation $6,843

Beds
5
Baths
3
Park
4
Sqft
2000-2500
DOM
14d
Score
16
Yield
3.8%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-W13883838
Beds-5
Bathrooms-3
Size-2000-2500 sqft
Lot Size-60.9 × 130 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,509.66 (2026)
Parking-4 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REALTY PLUS OAKVILLE
Cooling-Central Air
Laundry-No
Fireplace-Wood, Living Room, Rec Room
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block, Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Shoreacres
Title-Residential Freehold

No agent assigned

Let's start with what you can't change later: location, the south side of Belvenia Road and Tuck Public School and Nelson High School District, Lake Ontario (Paletta Park) and Lakeshore Road close enough to become part of your routine walks, Parks, shops and everyday errands all nearby. That part is done, and it's the hardest part to find. Now the house. The home would benefit from some updating and offers huge potential and options. 5 bedrooms, 3 baths and generous square footage on a 60' x 130' lot lined with mature trees. The main floor has a living room with hardwood, a fireplace and big windows, a separate dining room, a wood-cabinet kitchen with plenty of counter space and a walkout to the yard, plus a main-floor bath. Upstairs are three bedrooms and a full bath. The lower level is already finished with a rec room, a second fireplace, built-ins and extra storage. Then there's the bonus: a separate suite area, currently unfinished but already laid out for a kitchen, living room, bathroom and two bedrooms. The front main-floor room could become that second bedroom, an office or a bigger kitchen. Think in-laws, adult kids home for a while, or rental income. The other option is to convert back to one home which is extremely easy to do. Out back you get a deep lawn, a patio, a storage shed and real privacy with sunsets. Finish it your way, on your own timeline, and you'll have a big family home on one of South Burlington's best streets, in one of its best school districts, for years to come.

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

Closing Costs

Mortgage Amount
$1,175,200
Land Transfer Taxes$25,855
Legal Fees (Est.)
$
Total cash required for closing$321,155

Total Monthly Obligation

$6,843/mo
Mortgage $5,926
Monthly Loss $5,284
Principal$1,559
Interest$4,366
Property Tax$542
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
12.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$56,016/yr
NOI
$39,405/yr
Net Cash Flow
-$2,642/mo
Cash Margin
-56.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
15.3/ 100

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

Comparables

Properties near 274 Belvenia Road

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.