
734 Brigadoon Drive, Hamilton
Hamilton
$999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX GARDEN CITY REALTY INC, BROKERAGE
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
Finished Basement
Rent Estimate
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
This beautifully maintained three bedroom family home offers the perfect blend of comfort, style, and functionality. The inviting main floor is designed for everyday living and entertaining alike. Enjoy a bright, eat-in kitchen featuring granite countertops and stainless steel appliances, seamlessly connected to a cozy family room with a gas fireplace and elegant crown moulding. A convenient mudroom and laundry combination provides the ideal space to drop coats and backpacks and keep family life organized. Rich hardwood flooring flows throughout the home, leading upstairs to a generously sized primary retreat with a luxurious ensuite boasting a separate shower and a relaxing whirlpool tub. Two additional large bedrooms, a bright 4-piece bathroom, and a charming loft area, perfect for reading, music, or a quiet workspace, complete the upper level. The finished basement expands your living space with a large recreation room ideal for entertaining, along with a versatile bonus room that can easily serve as a home office, gym, or playroom. A 3 piece bathroom with glass shower and plenty of storage space completes this floor. Step outside to your private backyard oasis, thoughtfully designed with custom stone pathways and a stunning, custom stone fireplace. With no grass to maintain, this outdoor space is perfect for relaxing or hosting gatherings with ease. Nestled in a highly desirable neighbourhood surrounded by mature trees and directly across from scenic woodland, this home offers both tranquility and convenience. The trail across the road takes you to Gourley park with new sports court, tennis court, playground, and splash pad. Close to excellent schools and just minutes from the Lincoln Alexander Parkway and 403, this is an exceptional opportunity for families seeking both comfort and location.
MississaugaInvestor.ca
734 Brigadoon Drive
Detached · 4bd/4ba · ~2,250 sqft
$999,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.12%
Monthly Cash Flow
-$3,665/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-20.06%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$4,598 |
| Property Tax | −$1,049 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$3,665/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$12,587 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,990 |
| Annual NOI | $11,203 |
| Cap Rate | 1.12% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.