67 Huxley Avenue, Hamilton
Hamilton
$499,900
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
2
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Opportunity Knocks In Hamilton! This Detached Home Is Ready For Its Next Chapter. This 2+1 Bed, 1 Bath Property Offers Original Charm & Endless Potential For The Right Buyer. Soaring 8.5Ft Ceilings & Large Windows Flood The Space With Natural Light, Creating A Blank Canvas For Your Vision. Open Concept Layout Ready To Be Transformed. Design And Drawings Already Completed, Saving You Time & Money On The Front End Of Your Project. Located Steps To Gage Park & Minutes To Shops. Perfect For Renovators, Investors & Design-Build Buyers Looking For Their Next Project. Don't Miss This Chance To Add Value & Make It Your Own.
MississaugaInvestor.ca
67 Huxley Avenue
Detached · 2bd/1ba · ~700 sqft
$499,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.87%
Monthly Cash Flow
-$1,521/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-16.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,301 |
| Property Tax | −$525 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$417 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$1,521/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$6,299 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$4,999 |
| Annual NOI | $9,372 |
| Cap Rate | 1.87% |
Cash Required to Close
| Down Payment (20%) | $99,980 |
| Ontario Land Transfer Tax | $6,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,453 |
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.