59 Hager Crek Terrace, Hamilton
Hamilton
$799,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP REALTY SYSTEMS INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Perfect Time For Investors And First-Time Buyers To Get This Amazing Deal. The Seller Is Motivated. Modern Looks Freehold Semi-Detached. Builder's Best Floorplan Of Newberry 2 Elevation-1, 4 Bdrm W/2.5 Washrooms With 100 Amp Electric Supply, 9 Feet Ceiling On Main & 2nd Flr, Functional Layout with huge size Open concept kitchen with stainless steel appliances and Pot & pan drawer unit, Separate a large Den/Home office/Library and Could Be Used As Living room, Separate Open concept great Room, 2nd Floor Laundry, Upgraded Stained Staircase With Iron Spindle To Match With Laminate-Lexington Rochefort oak flooring On Main Floor and On Upper Hallway, The primary suite is a true retreat with walk-in closet and a resort-style ensuite featuring a 4 pcs ensuite, with good size bedrooms featuring with Spartacus Beach shell carpet, big windows and closets, and the second-floor laundry room adds convenience. Close to great location Aldershot GO Station & School, Shopping Centers, Burlington Costco, Restaurants, Transit, 403/407/QEW, Grindstone Creek, Souharissen Natural Area, Etc Etc..
MississaugaInvestor.ca
59 Hager Crek Terrace
Semi-Detached · 4bd/3ba · ~2,250 sqft
$799,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.46%
Monthly Cash Flow
-$2,707/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-18.51%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$3,682 |
| Property Tax | −$840 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$667 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$2,707/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$10,079 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,999 |
| Annual NOI | $11,712 |
| Cap Rate | 1.46% |
Cash Required to Close
| Down Payment (20%) | $159,980 |
| Ontario Land Transfer Tax | $12,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,453 |
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.