
183 Daniels Street, Hamilton
Hamilton
$1,099,777
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
4
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Nestled in one of Ancaster's most sought-after neighbourhoods, this spacious all-brick 4+1 bedroom, 4 bathroom family home offers comfort, functionality, and endless potential just moments from top-rated schools, parks, and scenic conservation trails. From the moment you step into the impressive front foyer, you'll appreciate the warm and inviting layout featuring gleaming hardwood floors flowing through the formal living and dining rooms, a generously sized main floor office, convenient 2-piece bath, and a bright open-concept kitchen and family room designed for everyday living and family gatherings alike. A practical main floor laundry/mudroom with inside access to the double car garage adds to the home's functionality. Natural light pours throughout the home thanks to its oversized windows, including a charming bay window in the living room. Upstairs, you'll find four generously sized bedrooms, a full 4-piece bathroom, and a spacious primary retreat complete with a walk-in closet, private ensuite, and cozy sitting area - the perfect place to unwind at the end of the day. The fully finished basement has been thoughtfully updated with pot lights, laminate flooring, and an impressive in-law suite featuring chair-lift access, a full kitchen with stainless steel appliances, and a 3-piece bathroom, making it ideal for multigenerational living or extended family accommodations. Step outside to enjoy the fully fenced backyard with interlocking patio, beautiful gardens, and a garden shed for outdoor storage and hobbies. Offering exceptional space, a fantastic layout, and located in an established family-friendly community, this is a wonderful opportunity for a growing family to add their own personal touches and make this home truly their own. All appliances are included in "AS IS/WHERE IS" condition. (Some photos have been virtually staged and AI edited)
MississaugaInvestor.ca
183 Daniels Street
Detached · 5bd/4ba · ~2,750 sqft
$1,099,777
Cash-Flow Report · July 31, 2026
Cap Rate
2.25%
Monthly Cash Flow
-$2,998/mo
Estimated Rent
$4,590/mo
Cash-on-Cash
-14.9%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,590 |
| Mortgage | −$5,062 |
| Property Tax | −$1,155 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$916 |
| Vacancy (5%) | −$230 |
| Cash Flow | -$2,998/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,080 |
| Vacancy (5%) | −$2,754 |
| Property Tax | −$13,857 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,998 |
| Annual NOI | $24,771 |
| Cap Rate | 2.25% |
Cash Required to Close
| Down Payment (20%) | $219,955.4 |
| Ontario Land Transfer Tax | $18,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,426.4 |
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.