122- 101 Shoreview Place, Hamilton
Hamilton
$364,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HARVEY KALLES REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
137
Price Drop
13%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,400/mo
Estimated from market price-to-rent ratios
Remarks
Enjoy lakeside living in this spacious 1 bedroom plus den unit on ground floor with walk-out stone patio. A lovely and well-managed building with amenities for easy and comfortable living! Walk along the lakefront and enjoy the trails and the serenity that the outdoors brings to everday life. The kitchen has ample cabinets and large breakfast counter. Stylish living/dining room overlooks the patio.A large bedroom fits your king size bed! Features a must have Walk in closet! Ensuite laundry with newer high quality laundry machines. Luxe eng hardwood floors.Great main floor convenience means no waiting for elevators, easy pet exiting and parcel transfers from parking lot to your unit. Quiet location. Includes one underground parking, locker and handy bike storage available. Close to highway, shopping and GO. Rooftop garden, party room, gym.
MississaugaInvestor.ca
122- 101 Shoreview Place
Condo Apartment · 1bd/1ba · ~650 sqft
$364,900
Cash-Flow Report · July 31, 2026
Cap Rate
0.61%
Monthly Cash Flow
-$1,495/mo
Estimated Rent
$1,400/mo
Cash-on-Cash
-22.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,400 |
| Mortgage | −$1,680 |
| Property Tax | −$383 |
| Insurance | −$225 |
| Condo Fee | −$537 |
| Vacancy (5%) | −$70 |
| Cash Flow | -$1,495/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$16,800 |
| Vacancy (5%) | −$840 |
| Property Tax | −$4,598 |
| Insurance | −$2,700 |
| Condo Fee | −$6,444 |
| Annual NOI | $2,218 |
| Cap Rate | 0.61% |
Cash Required to Close
| Down Payment (20%) | $72,980 |
| Ontario Land Transfer Tax | $3,949 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $79,929 |
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.