10 Egleston Lane, Hamilton
Hamilton
$599,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by NASHDOM REALTY BROKERAGE INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
2
Bathrooms
3
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
Freehold end-unit townhome in a highly desirable Ancaster location! This bright Losani-built home offers 2 bedrooms, 2.5 bathrooms and a functional layout with separate kitchen, dining, and living spaces. Enjoy 9' ceilings, engineered hardwood flooring, a Barzotti kitchen with granite counters, backsplash and pantry, plus a walkout from the dining area to your private balcony. The spacious primary bedroom features an oversized ensuite, while the second bedroom has access to a full 4-piece bathroom. Bonus features include a large storage room off the living room, main floor laundry, powder room, garage with inside entry, and additional driveway parking. Minutes to the 403, Linc, schools, parks, shopping, and restaurants.
MississaugaInvestor.ca
10 Egleston Lane
Att/Row/Townhouse · 2bd/3ba · ~1,300 sqft
$599,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.19%
Monthly Cash Flow
-$2,169/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-19.8%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,761 |
| Property Tax | −$630 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$500 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,169/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$7,559 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$5,999 |
| Annual NOI | $7,112 |
| Cap Rate | 1.19% |
Cash Required to Close
| Down Payment (20%) | $119,980 |
| Ontario Land Transfer Tax | $8,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,453 |
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.