3614 Henshaw Place, Burlington

$1,595,900
3614 Henshaw Place

$1,595,900

New
9d
DetachedBungaloft

3614 Henshaw Place, Burlington

Total Monthly Obligation $7,570

Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
9d
Score
15
Yield
3.5%
Cash on Cash
-8.8%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Detached
MLS® Number-W14033686
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-39.37 × 122.9 ft
Listed on site-Oct 14, 2026
Style-Bungaloft
Building Type-Detached
Taxes-$9,096.91 (2026)
Parking-6 - Attached
Basement-Full, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT GOLFI REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Roseland
Title-Residential Freehold

No agent assigned

South Burlington beautifully renovated detached bungaloft tucked away on a quiet court! Extensively updated in 2023. The main floor primary retreat offers a luxurious ensuite with a freestanding soaker tub, glass shower & low voltage heated floors in bathroom & shower. Private maintenance free deck & hot tub outside primary bedroom. A back lit mirror with built in makeup mirror adds a spa inspired touch. Enclosed sprawling sunroom on main floor. Main floor laundry. Spectacular dining room with soaring 19 foot ceilings open to the second level. The gorgeous open concept kitchen features an oversized island, abundant cabinetry & seamless flow into the living room with a stunning stone fireplace. Two additional bedrooms & loft upstairs complete the layout. Stunning 3+1 bedroom home offers the perfect blend of elegance, comfort & versatility. Separate entrance & fully finished basement, ideal for multigenerational living or entertaining, with a spacious recreation room, fireplace, wet bar, additional bedroom & bathroom. Step outside to your backyard oasis with a custom maintenance free deck with low voltage lighting, natural gas BBQ line, hot tub & three season sunroom surrounded by windows. Smart enabled with a WiFi in ground sprinkler system & garage door openers for the double garage, all on a private double driveway. Meticulously maintained & updated: new roof (2019), furnace (2023), A/C (2025) & tankless hot water system (2026). Close to lake, shopping, parks, schools & major highways!

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

Closing Costs

Mortgage Amount
$1,276,720
Land Transfer Taxes$28,393
Legal Fees (Est.)
$
Total cash required for closing$349,073

Total Monthly Obligation

$7,570/mo
Mortgage $6,437
Monthly Loss $5,876
Principal$1,694
Interest$4,743
Property Tax$758
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.1%15
10-Year IRR
7.6%
Returns Index
8.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$55,200/yr
NOI
$36,083/yr
Net Cash Flow
-$3,430/mo
Cash Margin
-74.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.2/ 100

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

Comparables

Properties near 3614 Henshaw Place

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.