459 Dicenzo Drive, Hamilton
Hamilton
$879,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE STATE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
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
LOCATION, LOCATION, LOCATION !! THIS FANTASTIC 2 STRY HOME LOCATED ON CENTRAL MOUNTAIN IN QUIET NIEGHBORHOOD, CLOSE TO ALL AMENITIES SCHOOLS, SHOPPING, PARKS, AND HIGHWAY ACCESS. SITUATED ON LRG IRREGULAR LOT. FEATURING A BASEMENT APARTMENT WITH SEPARATE ENTRANCE GREAT FOR INCOME GENERATING POTENTIAL OF APPROX $1,600 PER/MTH, IN-LAW SITUATION AND OR LARGE FAMILY. OPEN CONCEPT MAIN FLR LAYOUT WITH LRG LIVING RM, KITCHEN W/GRANITE COUNTER TOPS AND DINETTE WITH SLIDING DOORS OUT TO REAR YARD WITH COVERED CONCRETE PORCH GREAT FOR ENTERTAINING FAMILY AND FRIENDS. 3+1 BEDRMS, 3+1 BATHS. FULLY FINISHED BASEMENT W/LRG REC RM, BEDRM, KITCHEN, LAUNDRY AND 3 PC BATH. GARAGE W/ GAS HEATER AND SEPARATE WASHER AND DRYER FOR UPPER LVL, 4 CAR CONCRETE DRIVEWAY. UPDATES INCLUDE ROOF IN SEPT 2023, FURNACE SEPT 2022, VINYL FLOORING ON MAIN LVL OCT 2023, BLINDS MAY 2023, STAIRCASE RESTAINED AND CARPETED OCT 2023. THIS HOME PROVIDES COMFORT, SPACE, AND STYLE A GREAT FIT FOR FAMILIES OR THOSE LOOKING FOR FLEXIBLE LIVING. 2 KITCHENNETTS, 2 LAUNDRIES.
MississaugaInvestor.ca
459 Dicenzo Drive
Detached · 4bd/4ba · ~1,750 sqft
$879,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.6%
Monthly Cash Flow
-$2,142/mo
Estimated Rent
$3,990/mo
Cash-on-Cash
-13.31%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,990 |
| Mortgage | −$4,050 |
| Property Tax | −$924 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$733 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$2,142/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,880 |
| Vacancy (5%) | −$2,394 |
| Property Tax | −$11,087 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,799 |
| Annual NOI | $22,900 |
| Cap Rate | 2.6% |
Cash Required to Close
| Down Payment (20%) | $175,980 |
| Ontario Land Transfer Tax | $14,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $193,053 |
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.