
13- 34 Southbrook Drive, Hamilton
Hamilton
$549,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,900/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this impeccably maintained 1+1 bedroom, 2.5-bathroom bungalow townhouse with a fully finished lower level, offering the perfect blend of comfort, style, and low-maintenance living.The main floor is anchored by a spacious primary suite featuring a walk-in closet and a private ensuite bathroom. The bright, oversized kitchen offers plenty of space for cooking and entertaining, with direct access to the backyard patio-an ideal spot to enjoy your morning coffee. The adjoining dining and living rooms showcase beautiful hardwood flooring, creating a warm and inviting atmosphere.The fully finished lower level expands your living space with a generously sized bedroom, a large recreation room, and an additional bathroom, making it perfect for guests, a home office, a hobby room, or simply relaxing and entertaining.With 2.5 bathrooms, this home provides exceptional convenience and functionality for everyday living.Ideally located in one of Hamilton's most desirable communities, you'll enjoy easy access to parks, walking trails, a community centre, shopping, and schools.Whether you're downsizing, purchasing your first home, or seeking a low-maintenance lifestyle, this beautiful bungalow townhouse presents an outstanding opportunity you won't want to miss.
MississaugaInvestor.ca
13- 34 Southbrook Drive
Condo Townhouse · 2bd/3ba · ~1,100 sqft
$549,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.15%
Monthly Cash Flow
-$2,003/mo
Estimated Rent
$1,900/mo
Cash-on-Cash
-19.95%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,900 |
| Mortgage | −$2,531 |
| Property Tax | −$577 |
| Insurance | −$225 |
| Condo Fee | −$475 |
| Vacancy (5%) | −$95 |
| Cash Flow | -$2,003/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,800 |
| Vacancy (5%) | −$1,140 |
| Property Tax | −$6,929 |
| Insurance | −$2,700 |
| Condo Fee | −$5,700 |
| Annual NOI | $6,331 |
| Cap Rate | 1.15% |
Cash Required to Close
| Down Payment (20%) | $109,980 |
| Ontario Land Transfer Tax | $7,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $120,453 |
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.