
51 Cabriolet Crescent, Hamilton
Hamilton
$1,100,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX ESCARPMENT REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
24
Price Drop
8%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to the home you've been waiting for! This immaculate, move-in ready custom-built two-storey home truly shows 10++ and is located in one of Ancaster's most desirable, family-friendly neighbourhoods. Offering 4+1 bedrooms, 3 bathrooms, and a fully finished basement with a kitchen and in-law setup, this home provides exceptional space and versatility for growing families or multi-generational living. Step outside to your own private backyard oasis, featuring a stunning 16' x 32' inground saltwater pool, beautiful landscaping, exposed aggregate concrete, a storage shed, and a fully fenced yard-perfect for relaxing or entertaining all summer long. Inside, you'll find bright, sun-filled living spaces with hardwood and ceramic flooring, pot lights throughout, a spacious eat-in kitchen, and a welcoming family room designed for everyday living. Recent updates include the saltwater pool and exposed aggregate concrete (2018), along with newer furnace, air conditioner, and roof shingles, giving you peace of mind for years to come. Additional highlights include a double-car garage, parking for up to 6 vehicles, and an unbeatable location with a high walk score. Enjoy easy access to excellent schools, parks, shopping, public transit, and every amenity you need. Homes like this rarely become available in this sought-after neighbourhood. Priced to sell and offering incredible value, this exceptional property won't last long.
MississaugaInvestor.ca
51 Cabriolet Crescent
Detached · 5bd/3ba · ~2,250 sqft
$1,100,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.17%
Monthly Cash Flow
-$3,988/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-19.82%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$5,063 |
| Property Tax | −$1,155 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$917 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$3,988/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$13,860 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,000 |
| Annual NOI | $12,910 |
| Cap Rate | 1.17% |
Cash Required to Close
| Down Payment (20%) | $220,000 |
| Ontario Land Transfer Tax | $18,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,475 |
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.