3200 Dakota Common B906, Burlington

$429,900
3200 Dakota Common B906

$429,900

New
8d
Condo ApartmentApartment

3200 Dakota Common B906, Burlington

Total Monthly Obligation $2,749

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
8d
Score
18
Yield
5.9%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Condo Apartment
MLS® Number-W14082092
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,863.09 (2026)
Maintenance-$576.53/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Alton
Title-Residential Condo & Other

No agent assigned

Welcome to Valera Condos! Come home to a sub-penthouse one bedroom plus den suite with unobstructed east views overlooking a pond. This one bedroom plus den suite features an open concept layout, floor to ceiling windows, ensuite laundry, and a walk out to a spacious balcony. Modern kitchen offers two tone cabinetry, stainless steel appliances, and quartz countertops and backsplash. Smart living with digital locks and alarm system, wi-fi thermostat, and smart home system. Resort-like amenities include exercise room, yoga studio, sauna and steam rooms, outdoor rooftop pool with lounge and bbq area, lobby with 24H concierge, party room with kitchenette, and outdoor terrace. Close proximity to great schools, shopping, dining, public transit, and major highway access. 1 parking space, 1 storage locker, and high speed internet included.

$
$
%
%
$
$
$
(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

$2,749/mo
Mortgage $1,734
Monthly Loss $2,293
Principal$456
Interest$1,278
Property Tax$239
Condo Fees$577
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.2%19
10-Year IRR
8.7%
Returns Index
10.9/ 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
$25,356/yr
NOI
$10,639/yr
Net Cash Flow
-$848/mo
Cash Margin
-40.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
27.7/ 100

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

Comparables

Properties near 3200 Dakota Common B906

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.