
157 Silverbirch Boulevard, Hamilton
Hamilton
$499,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CHASE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
3
Days on Market
207
Price Drop
9%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Estimated from market price-to-rent ratios
Remarks
Enjoy carefree living at the Villages of Glancaster. This bungalow style townhome features an open concept layout with 1000 sq. ft. of living space complete with 9 foot ceilings. The primary bedroom features a large walk-in closet and 3 pc. ensuite bathroom. Additionally there is a fully finished basement level. The basement includes: family room (no window), second bedroom with walk- in closet (no window), 4 piece bath and storage room. Recent Improvements include: fresh paint throughout, kitchen cabinets refaced, double pantry added, double sink with faucet, kitchen laminate countertop, fridge and dishwasher, bay window and California shutters in kitchen dinette, custom front & storm doors, garage door, sliding door in living room leading to the new back deck with replaced fencing, extensive pot lights on both levels. This active community offers an onsite Country Club with saltwater pool, gym, exercise classes, organized social activities, craft club, 2 outdoor tennis courts, library, billiards, pickleball, card games and much more. The monthly condo fee includes: lawn care, snow removal from driveways and front walkway, water & sewer, high-speed internet, cable TV, reserve fund contribution, and the use of the Country Club. RSA. **INTERBOARD LISTING: CORNERSTONE ASSOCIATION OF REALTORS**
MississaugaInvestor.ca
157 Silverbirch Boulevard
Condo Townhouse · 2bd/3ba · ~1,100 sqft
$499,999
Cash-Flow Report · July 31, 2026
Cap Rate
0.71%
Monthly Cash Flow
-$2,007/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$2,301 |
| Property Tax | −$525 |
| Insurance | −$225 |
| Condo Fee | −$713 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$2,007/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$6,300 |
| Insurance | −$2,700 |
| Condo Fee | −$8,556 |
| Annual NOI | $3,534 |
| Cap Rate | 0.71% |
Cash Required to Close
| Down Payment (20%) | $99,999.8 |
| Ontario Land Transfer Tax | $6,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,474.8 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.