202- 2782 Barton Street, Hamilton
Hamilton
$330,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Royal LePage Real Estate Services Ltd., Brokerage
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
95
Price Drop
8%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,700/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully UPGRADED south-facing 1-bedroom + den condo, filled with natural light and featuring a bright, open-concept layout and a spacious balcony for seamless indoor-outdoor living. The modern kitchen showcases a quartz island and countertops, stainless steel appliances, and big sleek cabinetry. The primary bedroom includes Ikea wardrobe closet, while the versatile den is perfect for a home office, workout corner or a play area. Enjoy the convenience of underground parking and a full-size locker, along with premium building amenities including a gym, party room, bike storage, BBQ area, and EV charging. Bell high-speed internet is included in your maintenance fees, and the integrated Smart Home system offers keyless entry, enhanced security, and effortless control. Ideally located near transit, highways, shopping, and dining-perfect for first-time buyers, down sizers, and investors alike.
MississaugaInvestor.ca
202- 2782 Barton Street
Condo Apartment · 2bd/1ba · ~650 sqft
$330,000
Cash-Flow Report · August 2, 2026
Cap Rate
2.34%
Monthly Cash Flow
-$876/mo
Estimated Rent
$1,700/mo
Cash-on-Cash
-14.51%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,700 |
| Mortgage | −$1,519 |
| Property Tax | −$347 |
| Insurance | −$225 |
| Condo Fee | −$400 |
| Vacancy (5%) | −$85 |
| Cash Flow | -$876/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$20,400 |
| Vacancy (5%) | −$1,020 |
| Property Tax | −$4,158 |
| Insurance | −$2,700 |
| Condo Fee | −$4,800 |
| Annual NOI | $7,722 |
| Cap Rate | 2.34% |
Cash Required to Close
| Down Payment (20%) | $66,000 |
| Ontario Land Transfer Tax | $3,425 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $72,425 |
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.