3185 Walkers Line, Burlington

$1,095,900
3185 Walkers Line

$1,095,900

New
10d
Att/Row/Townhouse3-Storey

3185 Walkers Line, Burlington

Total Monthly Obligation $5,255

Beds
3
Baths
4
Park
2
Sqft
2000-2500
DOM
10d
Score
17
Yield
4.4%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Att/Row/Townhouse
MLS® Number-W14088640
Beds-3
Bathrooms-4
Size-2000-2500 sqft
Lot Size-30.78 × 87 ft
Listed on site-Oct 13, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,512.13 (2026)
Parking-4 - Attached
Basement-None
Heating-Forced Air (Electric)
Brokerage-THE REAL ESTATE BOUTIQUE BROKERAGE, INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Alton
Title-Residential Freehold

No agent assigned

RARE END-UNIT LIVE/WORK OPPORTUNITY! This immaculate, extensively upgraded 2,140 sq. ft. property combines professionally designed commercial space with a beautiful two-level residence. Live upstairs and run your business below, or explore rental possibilities! The main-floor commercial unit has its own entrance, a welcoming reception area, open-concept sales area with two workstations, boardroom with kitchenette and 70" flat-screen TV, private office and storage. Most office furniture, workstations, cabinetry, artwork and the TV are included in the purchase price, offering exceptional convenience and value. Upstairs, the bright, spacious residence features an expansive great room and entertainment-sized eat-in kitchen with granite countertops, centre island with stool seating, a full wall of pantry cabinets and stainless steel appliances just one year old. Stainless steel front-loading washer and dryer included. Dark-stained solid oak staircases and wood-style floors throughout, with NO CARPET! The primary bedroom has a walk-in closet and private 3-piece ensuite; two additional generous bedrooms feature charming window seats .Enjoy a 12' x 19' private terrace, wraparound deck, three outdoor sheds, deck box, abundant exterior electrical outlets and parking for approximately 3 to 4 vehicles. NEW SHINGLED ROOF (October 2026). Meticulously cared for, with no pets ever having lived in the residence. So many possibilities: operate your business downstairs and live upstairs, occupy the office and potentially rent the residence to help offset costs, or consider leasing both spaces as an investment, Zoning MXG-326 A rare combination of lifestyle, flexibility and opportunity in Burlington! Commercial Sq. Ft. subject to Hst.

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

Closing Costs

Mortgage Amount
$876,720
Land Transfer Taxes$18,393
Legal Fees (Est.)
$
Total cash required for closing$239,073

Total Monthly Obligation

$5,255/mo
Mortgage $4,421
Monthly Loss $4,092
Principal$1,163
Interest$3,257
Property Tax$459
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$47,796/yr
NOI
$33,004/yr
Net Cash Flow
-$1,670/mo
Cash Margin
-41.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
18.0/ 100

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

Comparables

Properties near 3185 Walkers Line

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.