193 Huxley Avenue, Hamilton
Hamilton
$664,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Real Broker Ontario Ltd.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful home in one of Hamilton's most sought after urban areas near Gage Park! Gorgeous, landscaped backyard with a waterfall and a koi pond. All the fundamentals have been meticulously maintained or recently replaced. Plenty of private and off-street parking. Get it before it's gone!
MississaugaInvestor.ca
193 Huxley Avenue
Detached · 3bd/2ba · ~1,300 sqft
$664,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.71%
Monthly Cash Flow
-$2,115/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-17.41%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$3,060 |
| Property Tax | −$698 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$554 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$2,115/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$8,378 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,649 |
| Annual NOI | $11,343 |
| Cap Rate | 1.71% |
Cash Required to Close
| Down Payment (20%) | $132,980 |
| Ontario Land Transfer Tax | $9,773 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $145,753 |
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.