2055 Walkers Line 117, Burlington

$648,000
2055 Walkers Line 117

$648,000

New
3d
Condo TownhouseStacked Townhouse

2055 Walkers Line 117, Burlington

Total Monthly Obligation $3,601

Bed+Den
4+2
Baths
3
Park
1
Sqft
1200-1399
DOM
3d
Score
20
Yield
5.8%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Condo Townhouse
MLS® Number-W14096650
Bed+Den-4+2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 20, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Age-31-50
Taxes-$3,866.94 (2025)
Maintenance-$464.43/mo
Locker-None
Parking-2 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY ENTERPRISES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-30/TBA
Neighbourhood-Rose
Title-Residential Condo & Other

No agent assigned

Welcome to Arbor Lane South Village! This beautifully laid-out 2+2 bedroom, 3 full bathroom townhouse offers the perfect blend of space, comfort, and low-maintenance living in one of Burlington's most highly sought-after communities.Step inside to a bright, open floor plan featuring well-proportioned principal rooms, a spacious kitchen with excellent counter space, and a cozy living area perfect for everyday relaxing or hosting friends. The main floor boasts a generous primary bedroom complete with its own dedicated ensuite bath, plus a versatile second bedroom. Head downstairs to the fully finished lower level, which massively expands your living options. With two additional bedrooms and another full bathroom, this layout is incredibly adaptable. It's the ultimate setup for out-of-town guests, older children wanting their own private escape, a dedicated home office, or a media room. The Perfect Fit For Every Stage of Life. Say goodbye to endless lawn care and massive utility bills without giving up the room you need. You get single-level living options on the main floor, plus plenty of space for family to visit. Safe, quiet complex with plenty of square footage, close to great local schools, lush parks, and trails. An ideal turnkey option for anyone looking for security, a supportive community feel, and zero compromise on space or bathrooms. Perfectly situated in Millcroft, you are steps from local shopping plazas, fantastic restaurants, and transit. Commuters will absolutely love the rapid access to the QEW, 403, and 407, as well as the nearby Appleby GO Station. Don't miss out on this absolute gem, schedule your tour today!

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

Closing Costs

Mortgage Amount
$518,400
Land Transfer Taxes$9,435
Legal Fees (Est.)
$
Total cash required for closing$140,535

Total Monthly Obligation

$3,601/mo
Mortgage $2,614
Monthly Loss $2,913
Principal$688
Interest$1,926
Property Tax$322
Condo Fees$464
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.5%39
10-Year IRR
11.1%
Returns Index
20.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$37,848/yr
NOI
$22,223/yr
Net Cash Flow
-$762/mo
Cash Margin
-24.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
23.9/ 100

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

Comparables

Properties near 2055 Walkers Line 117

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.