
36 Mahony Avenue, Hamilton
Hamilton
$539,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
1
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
Welcome to 36 Mahony Ave, where comfort, functionality, and value come together in one of Hamilton's established east-end neighbourhoods. This well-maintained detached bungalow offers a versatile layout with 2+1 bedrooms, 2 full bathrooms, a finished basement with a separate entrance, and parking for up to 4 vehicles.The bright and inviting main level provides comfortable everyday living, while the finished lower level offers endless possibilities-perfect for an in-law setup, extended family, a home office, recreation space, or future income potential, subject to buyer verification and municipal requirements.Outside, enjoy a private yard with room to relax, entertain, or garden, along with the convenience of ample parking for family and guests. Commuters will appreciate the quick access to the Red Hill Valley Parkway, QEW, public transit, shopping, schools, parks, and everyday amenities.Whether you're purchasing your first home, looking to downsize without sacrificing space, or seeking a property with flexible living options, 36 Mahony Ave presents an exceptional opportunity to own a detached home with room to grow in a convenient Hamilton location. Don't miss your chance to make this versatile property your next home.
MississaugaInvestor.ca
36 Mahony Avenue
Detached · 3bd/2ba · ~700 sqft
$539,900
Cash-Flow Report · July 31, 2026
Cap Rate
4.19%
Monthly Cash Flow
-$602/mo
Estimated Rent
$3,290/mo
Cash-on-Cash
-6.11%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,290 |
| Mortgage | −$2,485 |
| Property Tax | −$567 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$450 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$602/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,480 |
| Vacancy (5%) | −$1,974 |
| Property Tax | −$6,803 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$5,399 |
| Annual NOI | $22,604 |
| Cap Rate | 4.19% |
Cash Required to Close
| Down Payment (20%) | $107,980 |
| Ontario Land Transfer Tax | $7,273 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $118,253 |
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.