
27 Beaverton Drive, Hamilton
Hamilton
$829,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP INNOVATIVE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
164
Price Drop
8%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully updated and move-in ready home in South Central Hamilton Mountain, close to Limeridge Mall, schools, transit and amenities. Main floor features an updated kitchen with granite counters and ceramic backsplash, dinette overlooking the front yard, and combined living and dining area with gas fireplace and walkout to the backyard. Main floor laundry with garage access plus 2-piece bath. Crown moulding throughout the main floor. Upstairs offers 3 bedrooms, including a spacious primary with walk-in closet and updated 3-piece ensuite, plus an updated 4-piece main bath with extra-wide soaker tub. Fully finished basement with open L-shaped family room, rec room and office area providing excellent additional living space. Exterior features include double interlocking driveway, attached garage, aggregate front patio, fully fenced backyard with composite deck, shed, aggregate pathway and cement pad with electrical ready for a hot tub. Gas BBQ line and hot and cold water in garage. Upgraded windows, California shutters, luxury vinyl flooring on main and second floors, and carpet-free living throughout. Roof, soffits, eaves, fascia, downspouts, and second level board and batten siding all updated in 2019. Spotless and move-in ready.
MississaugaInvestor.ca
27 Beaverton Drive
Detached · 3bd/3ba · ~1,750 sqft
$829,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.12%
Monthly Cash Flow
-$3,043/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-20.06%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$3,820 |
| Property Tax | −$871 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$692 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$3,043/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$10,457 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,299 |
| Annual NOI | $9,324 |
| Cap Rate | 1.12% |
Cash Required to Close
| Down Payment (20%) | $165,980 |
| Ontario Land Transfer Tax | $13,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $182,053 |
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.