
20- 10 Huntingwood Avenue, Hamilton
Hamilton
$649,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by COLDWELL BANKER COMMUNITY PROFESSIONALS
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
67
Price Drop
2%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,300/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this impressive 1,400+ sq ft condo townhouse that lives more like a detached home, thanks to its unique street-front positioning. With 3 generously sized bedrooms, 3.5 bathrooms-including a primary ensuite-and parking for 3 vehicles, this home offers exceptional space and versatility for families. The bright, finished basement with a full bath is ideal for cozy movie nights, a home office, or creative hobbies. On the upper level, you'll find spacious bedrooms (with fresh, popcorn-less ceilings) and two full bathrooms, perfect for growing families or guests. The open-concept main floor features a warm and inviting living/dining area with a fireplace, and a large eat-in kitchen, which had a stunning refresh in the past few months. Step out from the kitchen to your private, garden-lined patio-a serene spot for summer BBQs or morning coffee. Tucked into a quiet, family-friendly neighbourhood, you're just minutes from schools, parks, and all the charm of downtown Dundas-whether by car or bike. This location truly offers the best of both convenience and community.
MississaugaInvestor.ca
20- 10 Huntingwood Avenue
Condo Townhouse · 3bd/4ba · ~1,500 sqft
$649,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.24%
Monthly Cash Flow
-$2,320/mo
Estimated Rent
$2,300/mo
Cash-on-Cash
-19.54%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,300 |
| Mortgage | −$2,991 |
| Property Tax | −$682 |
| Insurance | −$225 |
| Condo Fee | −$607 |
| Vacancy (5%) | −$115 |
| Cash Flow | -$2,320/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,600 |
| Vacancy (5%) | −$1,380 |
| Property Tax | −$8,189 |
| Insurance | −$2,700 |
| Condo Fee | −$7,284 |
| Annual NOI | $8,047 |
| Cap Rate | 1.24% |
Cash Required to Close
| Down Payment (20%) | $129,980 |
| Ontario Land Transfer Tax | $9,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $142,453 |
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.