5080 Pinedale Avenue 804, Burlington

$684,900
5080 Pinedale Avenue 804

$684,900

New
4d
Condo ApartmentApartment

5080 Pinedale Avenue 804, Burlington

Total Monthly Obligation $4,194

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1200-1399
DOM
4d
Score
18
Yield
6.1%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.9%
Property Type-Condo Apartment
MLS® Number-W14093738
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,265 (2026)
Maintenance-$959.08/mo
Locker-Owned
Parking-2 - Underground
Basement-Apartment
Heating-Heat Pump (Electric)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stucco (Plaster), Stone
Possession-Flexible
Neighbourhood-Appleby
Title-Residential Condo & Other

No agent assigned

Enjoy spectacular, unobstructed lake and city views from this spacious 1,248 sq. ft. 2-bedroom, 2-bath condo in sought-after Pinedale Estates! Features newer engineered hardwood floors, an eat-in kitchen, in-suite laundry and a 4-season sunroom/den with balcony access. Exceptional amenities include an indoor pool, hot tub, sauna, fitness centre, billiards, golf practice area, library, party room and outdoor BBQ area. Includes two underground parking spaces and an oversized locker. Walk to shopping, restaurants and services, with easy access to Appleby GO and the QEW. Enjoy comfortable condo living in a prime South Burlington location!

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

Closing Costs

Mortgage Amount
$547,920
Land Transfer Taxes$10,173
Legal Fees (Est.)
$
Total cash required for closing$148,653

Total Monthly Obligation

$4,194/mo
Mortgage $2,763
Monthly Loss $3,467
Principal$727
Interest$2,036
Property Tax$272
Condo Fees$959
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.9%29
10-Year IRR
9.9%
Returns Index
15.4/ 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
$41,604/yr
NOI
$20,270/yr
Net Cash Flow
-$1,074/mo
Cash Margin
-31.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.5/ 100

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

Comparables

Properties near 5080 Pinedale Avenue 804

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.